Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.74% first-year return on $275k initial cash invested.
-21.74%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$5,071
Rent
-$4,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$5,071
Total Expenses
$10,062
Mortgage P&I
120%
$6,085
Property Taxes
21%
$1,070
Home Insurance
9%
$472
HOA
0%
$0
Property Management
15%
$761
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,268