Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.63% first-year return on $270k initial cash invested.
-26.63%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$2,635
Rent
-$5,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,635 income − $8,633 expenses = $5,998 out of pocket
Investment Breakdown
|
Purchase Price
$1202k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,015
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,635
Total Expenses
$8,633
Mortgage P&I
229%
$6,031
Property Taxes
35%
$918
Home Insurance
16%
$420
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659