Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.53% first-year return on $275k initial cash invested.
-24.53%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$2,854
Rent
-$5,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,854 income − $8,473 expenses = $5,619 out of pocket
Investment Breakdown
|
Purchase Price
$1223k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,231
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,854
Total Expenses
$8,473
Mortgage P&I
214%
$6,116
Property Taxes
3%
$78
Home Insurance
21%
$586
HOA
11%
$323
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714