Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.66% first-year return on $275k initial cash invested.
-24.66%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$2,998
Rent
-$5,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,998 income − $8,654 expenses = $5,656 out of pocket
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,251
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,998
Total Expenses
$8,654
Mortgage P&I
209%
$6,258
Property Taxes
17%
$506
Home Insurance
15%
$450
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750