Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.68% first-year return on $290k initial cash invested.
-29.68%
Cash On Cash
-0.61%
Cap Rate
-0.1
DSCR
$3,093
Rent
-$7,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,093 income − $10,265 expenses = $7,172 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%
$12,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,093
Total Expenses
$10,265
Mortgage P&I
206%
$6,386
Property Taxes
60%
$1,855
Home Insurance
15%
$453
HOA
3%
$86
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773