Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.85% first-year return on $270k initial cash invested.
-22.85%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$4,972
Rent
-$5,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,972 income − $10,116 expenses = $5,144 out of pocket
Investment Breakdown
|
Purchase Price
$1201k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,008
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,972
Total Expenses
$10,116
Mortgage P&I
120%
$5,956
Property Taxes
27%
$1,325
Home Insurance
9%
$448
HOA
0%
$0
Property Management
15%
$746
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,243