Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.19% first-year return on $275k initial cash invested.
-25.19%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$4,765
Rent
-$5,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,765 income − $10,539 expenses = $5,774 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
$4,765
Total Expenses
$10,539
Mortgage P&I
132%
$6,269
Property Taxes
26%
$1,219
Home Insurance
9%
$438
HOA
7%
$325
Property Management
15%
$715
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,191