Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.95% first-year return on $270k initial cash invested.
-30.95%
Cash On Cash
-0.65%
Cap Rate
-0.1
DSCR
$117
Rent
-$6,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$117 income − $7,081 expenses = $6,964 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.9%
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
$117
Total Expenses
$7,081
Mortgage P&I
5395%
$6,312
Property Taxes
250%
$292
Home Insurance
359%
$420
HOA
0%
$0
Property Management
15%
$18
CapEx
4%
$5
Vacancy
0%
$0
Maintenance
4%
$5
Other
25%
$29