Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.14% first-year return on $290k initial cash invested.
-25.14%
Cash On Cash
0.38%
Cap Rate
0.07
DSCR
$3,008
Rent
-$6,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $9,083 expenses = $6,075 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
$3,008
Total Expenses
$9,083
Mortgage P&I
212%
$6,369
Property Taxes
26%
$780
Home Insurance
15%
$453
HOA
1%
$38
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752