Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.07% first-year return on $275k initial cash invested.
-30.07%
Cash On Cash
-0.74%
Cap Rate
-0.13
DSCR
$1,394
Rent
-$6,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,394 income − $8,296 expenses = $6,902 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
$1,394
Total Expenses
$8,296
Mortgage P&I
437%
$6,085
Property Taxes
77%
$1,070
Home Insurance
34%
$472
HOA
0%
$0
Property Management
15%
$209
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$348