Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.58% first-year return on $275k initial cash invested.
-24.58%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$3,052
Rent
-$5,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $8,674 expenses = $5,622 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
$3,052
Total Expenses
$8,674
Mortgage P&I
205%
$6,259
Property Taxes
17%
$512
Home Insurance
14%
$438
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763