Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.56% first-year return on $270k initial cash invested.
-22.56%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$3,240
Rent
-$5,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,240 income − $8,317 expenses = $5,077 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,240
Total Expenses
$8,317
Mortgage P&I
187%
$6,045
Property Taxes
6%
$184
Home Insurance
13%
$420
HOA
3%
$112
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810