Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.11% first-year return on $275k initial cash invested.
-29.11%
Cash On Cash
-0.28%
Cap Rate
-0.04
DSCR
$3,037
Rent
-$6,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,037 income − $9,708 expenses = $6,671 out of pocket
Investment Breakdown
|
Purchase Price
$1224k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,239
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,037
Total Expenses
$9,708
Mortgage P&I
206%
$6,269
Property Taxes
40%
$1,219
Home Insurance
14%
$438
HOA
11%
$325
Property Management
15%
$456
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759