Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.88% first-year return on $270k initial cash invested.
-18.88%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$6,516
Rent
-$4,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,516 income − $10,758 expenses = $4,242 out of pocket
Investment Breakdown
|
Purchase Price
$1198k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,516
Total Expenses
$10,758
Mortgage P&I
92%
$5,979
Property Taxes
19%
$1,232
Home Insurance
6%
$419
HOA
0%
$0
Property Management
15%
$977
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,629