Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.86% first-year return on $270k initial cash invested.
-22.86%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$4,307
Rent
-$5,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,307 income − $9,448 expenses = $5,141 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,992
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,307
Total Expenses
$9,448
Mortgage P&I
136%
$5,876
Property Taxes
23%
$976
Home Insurance
10%
$429
HOA
2%
$100
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,077