Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.13% first-year return on $275k initial cash invested.
-26.13%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$3,959
Rent
-$5,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,959 income − $9,938 expenses = $5,979 out of pocket
Investment Breakdown
|
Purchase Price
$1222k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$244k
Closing costs
1%
$12,217
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,959
Total Expenses
$9,938
Mortgage P&I
160%
$6,338
Property Taxes
32%
$1,262
Home Insurance
11%
$438
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990