Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.17% first-year return on $270k initial cash invested.
-25.17%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$3,724
Rent
-$5,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,724 income − $9,383 expenses = $5,659 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,724
Total Expenses
$9,383
Mortgage P&I
160%
$5,956
Property Taxes
33%
$1,219
Home Insurance
11%
$420
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$931