Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.65% first-year return on $270k initial cash invested.
-21.65%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$3,202
Rent
-$4,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,202
Total Expenses
$8,073
Mortgage P&I
184%
$5,890
Property Taxes
7%
$227
Home Insurance
13%
$420
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800