Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.39% first-year return on $275k initial cash invested.
-25.39%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$3,160
Rent
-$5,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,160 income − $8,970 expenses = $5,810 out of pocket
Investment Breakdown
|
Purchase Price
$1222k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$244k
Closing costs
1%
$12,218
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,160
Total Expenses
$8,970
Mortgage P&I
190%
$6,006
Property Taxes
33%
$1,035
Home Insurance
13%
$413
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790