Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.13% first-year return on $74,721 initial cash invested.
-14.13%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$1,232
Rent
-$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,721
Downpayment
20%
$54,020
Closing costs
1%
$2,701
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,232
Total Expenses
$2,112
Mortgage P&I
112%
$1,377
Property Taxes
4%
$45
Home Insurance
8%
$99
HOA
0%
$0
Property Management
15%
$185
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$308