Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.91% first-year return on $275k initial cash invested.
-21.91%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$3,967
Rent
-$5,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1222k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$244k
Closing costs
1%
$12,215
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,967
Total Expenses
$8,979
Mortgage P&I
154%
$6,096
Property Taxes
13%
$523
Home Insurance
11%
$455
HOA
0%
$0
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992