Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.1% first-year return on $270k initial cash invested.
-31.1%
Cash On Cash
-0.99%
Cap Rate
-0.16
DSCR
$0
Rent
-$6,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $6,997 expenses = $6,997 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.4%
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
$0
Total Expenses
$6,997
Mortgage P&I
60110000%
$6,011
Property Taxes
5660000%
$566
Home Insurance
4200000%
$420
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0