Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.15% first-year return on $270k initial cash invested.
-24.15%
Cash On Cash
0.89%
Cap Rate
0.14
DSCR
$3,143
Rent
-$5,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1202k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,021
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,143
Total Expenses
$8,585
Mortgage P&I
198%
$6,211
Property Taxes
14%
$429
Home Insurance
14%
$436
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786