Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.93% first-year return on $290k initial cash invested.
-16.93%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$5,924
Rent
-$4,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,924 income − $10,015 expenses = $4,091 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,924
Total Expenses
$10,015
Mortgage P&I
111%
$6,558
Property Taxes
3%
$160
Home Insurance
8%
$453
HOA
0%
$0
Property Management
15%
$889
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,481