Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.29% first-year return on $270k initial cash invested.
-20.29%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$5,007
Rent
-$4,561
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
6.3%
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
$5,007
Total Expenses
$9,568
Mortgage P&I
118%
$5,930
Property Taxes
16%
$815
Home Insurance
8%
$420
HOA
0%
$0
Property Management
15%
$751
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,252