Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.97% first-year return on $275k initial cash invested.
-29.97%
Cash On Cash
-0.72%
Cap Rate
-0.12
DSCR
$1,439
Rent
-$6,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,439 income − $8,319 expenses = $6,880 out of pocket
Investment Breakdown
|
Purchase Price
$1226k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,259
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,439
Total Expenses
$8,319
Mortgage P&I
423%
$6,085
Property Taxes
74%
$1,070
Home Insurance
33%
$472
HOA
0%
$0
Property Management
15%
$216
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$360