Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.95% first-year return on $275k initial cash invested.
-23.95%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$4,841
Rent
-$5,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,841 income − $10,335 expenses = $5,494 out of pocket
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,841
Total Expenses
$10,335
Mortgage P&I
131%
$6,350
Property Taxes
22%
$1,082
Home Insurance
9%
$429
HOA
3%
$150
Property Management
15%
$726
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,210