Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.62% first-year return on $290k initial cash invested.
-26.62%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$2,322
Rent
-$6,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $8,754 expenses = $6,432 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,322
Total Expenses
$8,754
Mortgage P&I
274%
$6,369
Property Taxes
34%
$780
Home Insurance
20%
$453
HOA
2%
$38
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580