Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.7% first-year return on $270k initial cash invested.
-22.7%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$2,914
Rent
-$5,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,914 income − $8,018 expenses = $5,104 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,914
Total Expenses
$8,018
Mortgage P&I
206%
$6,016
Property Taxes
6%
$183
Home Insurance
14%
$420
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$728