Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.83% first-year return on $290k initial cash invested.
-29.83%
Cash On Cash
-0.73%
Cap Rate
-0.12
DSCR
$0
Rent
-$7,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $7,208 expenses = $7,208 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.3%
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
$0
Total Expenses
$7,208
Mortgage P&I
64210000%
$6,421
Property Taxes
3340000%
$334
Home Insurance
4530000%
$453
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0