Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.85% first-year return on $270k initial cash invested.
-16.85%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$6,748
Rent
-$3,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,748 income − $10,534 expenses = $3,786 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,985
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,748
Total Expenses
$10,534
Mortgage P&I
90%
$6,079
Property Taxes
10%
$667
Home Insurance
7%
$446
HOA
2%
$103
Property Management
15%
$1,012
CapEx
4%
$270
Vacancy
0%
$0
Maintenance
4%
$270
Other
25%
$1,687