Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.72% first-year return on $290k initial cash invested.
-25.72%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$2,659
Rent
-$6,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,659 income − $8,877 expenses = $6,218 out of pocket
Investment Breakdown
|
Purchase Price
$1296k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,959
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,659
Total Expenses
$8,877
Mortgage P&I
249%
$6,614
Property Taxes
19%
$515
Home Insurance
18%
$472
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$665