Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.18% first-year return on $275k initial cash invested.
-21.18%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$3,923
Rent
-$4,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,923 income − $8,773 expenses = $4,850 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
$3,923
Total Expenses
$8,773
Mortgage P&I
157%
$6,178
Property Taxes
7%
$274
Home Insurance
11%
$438
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$981