Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.87% first-year return on $270k initial cash invested.
-31.87%
Cash On Cash
-1.24%
Cap Rate
-0.21
DSCR
$0
Rent
-$7,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $7,165 expenses = $7,165 out of pocket
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%
$11,989
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$7,165
Mortgage P&I
59300000%
$5,930
Property Taxes
8150000%
$815
Home Insurance
4200000%
$420
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0