Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.36% first-year return on $270k initial cash invested.
-20.36%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$4,752
Rent
-$4,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,752 income − $9,332 expenses = $4,580 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
$4,752
Total Expenses
$9,332
Mortgage P&I
127%
$6,043
Property Taxes
12%
$588
Home Insurance
9%
$420
HOA
0%
$0
Property Management
15%
$713
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,188