Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.89% first-year return on $270k initial cash invested.
-22.89%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$4,438
Rent
-$5,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,438 income − $9,588 expenses = $5,150 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
$4,438
Total Expenses
$9,588
Mortgage P&I
136%
$6,055
Property Taxes
22%
$981
Home Insurance
9%
$420
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110