Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.97% first-year return on $275k initial cash invested.
-16.97%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$5,776
Rent
-$3,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,776 income − $9,662 expenses = $3,886 out of pocket
Investment Breakdown
|
Purchase Price
$1223k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,231
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,776
Total Expenses
$9,662
Mortgage P&I
107%
$6,178
Property Taxes
5%
$274
Home Insurance
8%
$438
HOA
0%
$0
Property Management
15%
$866
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,444