Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.19% first-year return on $275k initial cash invested.
-24.19%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$4,733
Rent
-$5,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,733 income − $10,282 expenses = $5,549 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
$4,733
Total Expenses
$10,282
Mortgage P&I
134%
$6,350
Property Taxes
23%
$1,082
Home Insurance
9%
$429
HOA
3%
$150
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,183