Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.51% first-year return on $270k initial cash invested.
-27.51%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$803
Rent
-$6,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$803 income − $6,993 expenses = $6,190 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
$803
Total Expenses
$6,993
Mortgage P&I
751%
$6,033
Property Taxes
19%
$155
Home Insurance
52%
$420
HOA
0%
$0
Property Management
15%
$120
CapEx
4%
$32
Vacancy
0%
$0
Maintenance
4%
$32
Other
25%
$201