Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.82% first-year return on $270k initial cash invested.
-19.82%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$4,660
Rent
-$4,467
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,023
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,660
Total Expenses
$9,127
Mortgage P&I
127%
$5,939
Property Taxes
11%
$514
Home Insurance
9%
$438
HOA
0%
$0
Property Management
15%
$699
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,165