Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.72% first-year return on $275k initial cash invested.
-23.72%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$3,942
Rent
-$5,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,942 income − $9,374 expenses = $5,432 out of pocket
Investment Breakdown
|
Purchase Price
$1223k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,230
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,942
Total Expenses
$9,374
Mortgage P&I
154%
$6,088
Property Taxes
20%
$774
Home Insurance
11%
$446
HOA
4%
$173
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986