Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.23% first-year return on $270k initial cash invested.
-19.23%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$4,391
Rent
-$4,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,391 income − $8,717 expenses = $4,326 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,391
Total Expenses
$8,717
Mortgage P&I
137%
$6,033
Property Taxes
4%
$155
Home Insurance
10%
$420
HOA
0%
$0
Property Management
15%
$659
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,098