Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.97% first-year return on $290k initial cash invested.
-24.97%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$3,465
Rent
-$6,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,465 income − $9,496 expenses = $6,031 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%
$12,946
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,465
Total Expenses
$9,496
Mortgage P&I
185%
$6,419
Property Taxes
22%
$753
Home Insurance
13%
$464
HOA
6%
$196
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866