Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.42% first-year return on $270k initial cash invested.
-25.42%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$2,644
Rent
-$5,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,644 income − $8,364 expenses = $5,720 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
$2,644
Total Expenses
$8,364
Mortgage P&I
229%
$6,046
Property Taxes
24%
$628
Home Insurance
16%
$420
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$661