Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.41% first-year return on $275k initial cash invested.
-8.41%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$9,168
Rent
-$1,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,168 income − $11,093 expenses = $1,925 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
$9,168
Total Expenses
$11,093
Mortgage P&I
60%
$5,484
Property Taxes
9%
$830
Home Insurance
4%
$378
HOA
0%
$0
Property Management
15%
$1,375
CapEx
4%
$367
Vacancy
0%
$0
Maintenance
4%
$367
Other
25%
$2,292