Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.33% first-year return on $270k initial cash invested.
-28.33%
Cash On Cash
0.33%
Cap Rate
0.05
DSCR
$3,342
Rent
-$6,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,342 income − $9,712 expenses = $6,370 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,342
Total Expenses
$9,712
Mortgage P&I
197%
$6,568
Property Taxes
33%
$1,119
Home Insurance
13%
$420
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836