Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.28% first-year return on $290k initial cash invested.
-25.28%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$2,116
Rent
-$6,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,116 income − $8,224 expenses = $6,108 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
$2,116
Total Expenses
$8,224
Mortgage P&I
303%
$6,421
Property Taxes
16%
$334
Home Insurance
21%
$453
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$529