Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.95% first-year return on $275k initial cash invested.
-20.95%
Cash On Cash
1.39%
Cap Rate
0.24
DSCR
$5,117
Rent
-$4,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$5,117
Total Expenses
$9,911
Mortgage P&I
117%
$6,006
Property Taxes
20%
$1,035
Home Insurance
8%
$413
HOA
0%
$0
Property Management
15%
$768
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,279