Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.59% first-year return on $290k initial cash invested.
-18.59%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$4,866
Rent
-$4,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,866 income − $9,364 expenses = $4,498 out of pocket
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,970
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,866
Total Expenses
$9,364
Mortgage P&I
131%
$6,352
Property Taxes
5%
$222
Home Insurance
9%
$454
HOA
0%
$0
Property Management
15%
$730
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,216