Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.1% first-year return on $290k initial cash invested.
-27.1%
Cash On Cash
0.03%
Cap Rate
0.01
DSCR
$3,312
Rent
-$6,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,312 income − $9,856 expenses = $6,544 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
$3,312
Total Expenses
$9,856
Mortgage P&I
195%
$6,448
Property Taxes
27%
$897
Home Insurance
17%
$560
HOA
11%
$362
Property Management
15%
$497
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828