Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.6% first-year return on $290k initial cash invested.
-29.6%
Cash On Cash
-0.59%
Cap Rate
-0.1
DSCR
$3,129
Rent
-$7,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,129
Total Expenses
$10,281
Mortgage P&I
204%
$6,386
Property Taxes
59%
$1,855
Home Insurance
14%
$453
HOA
3%
$86
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782