Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.06% first-year return on $276k initial cash invested.
-27.06%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$2,475
Rent
-$6,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,475 income − $8,688 expenses = $6,213 out of pocket
Investment Breakdown
|
Purchase Price
$1227k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$245k
Closing costs
1%
$12,265
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,475
Total Expenses
$8,688
Mortgage P&I
252%
$6,242
Property Taxes
33%
$806
Home Insurance
18%
$452
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619