Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.02% first-year return on $270k initial cash invested.
-19.02%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$6,654
Rent
-$4,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,654 income − $10,934 expenses = $4,280 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
$6,654
Total Expenses
$10,934
Mortgage P&I
92%
$6,140
Property Taxes
18%
$1,180
Home Insurance
6%
$420
HOA
0%
$0
Property Management
15%
$998
CapEx
4%
$266
Vacancy
0%
$0
Maintenance
4%
$266
Other
25%
$1,664