Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.65% first-year return on $270k initial cash invested.
-25.65%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$3,422
Rent
-$5,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $9,203 expenses = $5,781 out of pocket
Investment Breakdown
|
Purchase Price
$1202k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,023
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,422
Total Expenses
$9,203
Mortgage P&I
177%
$6,059
Property Taxes
31%
$1,063
Home Insurance
13%
$438
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856