Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.44% first-year return on $270k initial cash invested.
-28.44%
Cash On Cash
-0.31%
Cap Rate
-0.05
DSCR
$2,814
Rent
-$6,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,814
Total Expenses
$9,209
Mortgage P&I
212%
$5,968
Property Taxes
52%
$1,469
Home Insurance
15%
$420
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704