Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.92% first-year return on $270k initial cash invested.
-23.92%
Cash On Cash
0.62%
Cap Rate
0.11
DSCR
$2,954
Rent
-$5,377
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,987
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,954
Total Expenses
$8,331
Mortgage P&I
199%
$5,881
Property Taxes
21%
$613
Home Insurance
14%
$420
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738