Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.79% first-year return on $270k initial cash invested.
-25.79%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$2,999
Rent
-$5,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,999 income − $8,809 expenses = $5,810 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
$2,999
Total Expenses
$8,809
Mortgage P&I
201%
$6,031
Property Taxes
31%
$918
Home Insurance
14%
$420
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750