Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.41% first-year return on $275k initial cash invested.
-24.41%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$3,127
Rent
-$5,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,127 income − $8,710 expenses = $5,583 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$3,127
Total Expenses
$8,710
Mortgage P&I
200%
$6,259
Property Taxes
16%
$512
Home Insurance
14%
$438
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782