Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.56% first-year return on $275k initial cash invested.
-25.56%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$2,400
Rent
-$5,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$2,400
Total Expenses
$8,255
Mortgage P&I
255%
$6,116
Property Taxes
3%
$78
Home Insurance
24%
$586
HOA
13%
$323
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600