Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.02% first-year return on $270k initial cash invested.
-31.02%
Cash On Cash
-0.66%
Cap Rate
-0.11
DSCR
$88
Rent
-$6,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$88 income − $7,067 expenses = $6,979 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
$88
Total Expenses
$7,067
Mortgage P&I
7173%
$6,312
Property Taxes
332%
$292
Home Insurance
477%
$420
HOA
0%
$0
Property Management
15%
$13
CapEx
5%
$4
Vacancy
0%
$0
Maintenance
5%
$4
Other
25%
$22