Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.75% first-year return on $270k initial cash invested.
-18.75%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$5,472
Rent
-$4,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,472 income − $9,690 expenses = $4,218 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
$5,472
Total Expenses
$9,690
Mortgage P&I
110%
$6,046
Property Taxes
11%
$597
Home Insurance
8%
$420
HOA
0%
$0
Property Management
15%
$821
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,368