Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.83% first-year return on $270k initial cash invested.
-30.83%
Cash On Cash
-0.73%
Cap Rate
-0.12
DSCR
$1,546
Rent
-$6,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,546 income − $8,482 expenses = $6,936 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,546
Total Expenses
$8,482
Mortgage P&I
397%
$6,140
Property Taxes
76%
$1,180
Home Insurance
27%
$420
HOA
0%
$0
Property Management
15%
$232
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$386