Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.91% first-year return on $270k initial cash invested.
-26.91%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$2,515
Rent
-$6,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,515 income − $8,577 expenses = $6,062 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
$2,515
Total Expenses
$8,577
Mortgage P&I
240%
$6,031
Property Taxes
37%
$918
Home Insurance
17%
$420
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$629