Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.96% first-year return on $275k initial cash invested.
-9.96%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$8,484
Rent
-$2,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,484 income − $10,764 expenses = $2,280 out of pocket
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$216k
Closing costs
1%
$10,800
Rehab
0%
$0
Furnishing
4%
$48,000
Cashflow
Total Income
$8,484
Total Expenses
$10,764
Mortgage P&I
65%
$5,484
Property Taxes
10%
$830
Home Insurance
4%
$378
HOA
0%
$0
Property Management
15%
$1,273
CapEx
4%
$339
Vacancy
0%
$0
Maintenance
4%
$339
Other
25%
$2,121