Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.08% first-year return on $270k initial cash invested.
-22.08%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$4,808
Rent
-$4,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,808 income − $9,773 expenses = $4,965 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%
$11,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,808
Total Expenses
$9,773
Mortgage P&I
126%
$6,045
Property Taxes
20%
$953
Home Insurance
9%
$420
HOA
1%
$48
Property Management
15%
$721
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,202