Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.57% first-year return on $74,679 initial cash invested.
-25.57%
Cash On Cash
-0.8%
Cap Rate
-0.13
DSCR
$0
Rent
-$1,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,591 expenses = $1,591 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,591
Mortgage P&I
14120000%
$1,412
Property Taxes
850000%
$85
Home Insurance
940000%
$94
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0