Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.99% first-year return on $289k initial cash invested.
-26.99%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$2,363
Rent
-$6,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,363 income − $8,856 expenses = $6,493 out of pocket
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,363
Total Expenses
$8,856
Mortgage P&I
274%
$6,468
Property Taxes
29%
$678
Home Insurance
19%
$455
HOA
5%
$120
Property Management
15%
$354
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591