Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.2% first-year return on $275k initial cash invested.
-16.2%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$6,671
Rent
-$3,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,671 income − $10,388 expenses = $3,717 out of pocket
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,671
Total Expenses
$10,388
Mortgage P&I
91%
$6,049
Property Taxes
10%
$690
Home Insurance
6%
$429
HOA
0%
$17
Property Management
15%
$1,001
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,668