Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.82% first-year return on $270k initial cash invested.
-23.82%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$2,934
Rent
-$5,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $8,294 expenses = $5,360 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,934
Total Expenses
$8,294
Mortgage P&I
210%
$6,163
Property Taxes
10%
$303
Home Insurance
14%
$420
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734