Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17% first-year return on $275k initial cash invested.
-17%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$5,246
Rent
-$3,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$5,246
Total Expenses
$9,146
Mortgage P&I
116%
$6,063
Property Taxes
3%
$135
Home Insurance
8%
$429
HOA
0%
$0
Property Management
15%
$787
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,312