Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.72% first-year return on $270k initial cash invested.
-13.72%
Cash On Cash
2.93%
Cap Rate
0.51
DSCR
$6,660
Rent
-$3,084
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,660
Total Expenses
$9,744
Mortgage P&I
86%
$5,745
Property Taxes
6%
$373
Home Insurance
6%
$420
HOA
0%
$10
Property Management
15%
$999
CapEx
4%
$266
Vacancy
0%
$0
Maintenance
4%
$266
Other
25%
$1,665