Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.2% first-year return on $290k initial cash invested.
-27.2%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$3,267
Rent
-$6,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,267 income − $9,836 expenses = $6,569 out of pocket
Investment Breakdown
|
Purchase Price
$1294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,942
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,267
Total Expenses
$9,836
Mortgage P&I
197%
$6,448
Property Taxes
27%
$897
Home Insurance
17%
$560
HOA
11%
$362
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817