Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.85% first-year return on $270k initial cash invested.
-14.85%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$6,884
Rent
-$3,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,884 income − $10,225 expenses = $3,341 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,884
Total Expenses
$10,225
Mortgage P&I
86%
$5,911
Property Taxes
8%
$532
Home Insurance
6%
$420
HOA
1%
$58
Property Management
15%
$1,033
CapEx
4%
$275
Vacancy
0%
$0
Maintenance
4%
$275
Other
25%
$1,721