Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.62% first-year return on $290k initial cash invested.
-27.62%
Cash On Cash
-0.09%
Cap Rate
-0.02
DSCR
$3,070
Rent
-$6,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,070 income − $9,741 expenses = $6,671 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
$3,070
Total Expenses
$9,741
Mortgage P&I
210%
$6,448
Property Taxes
29%
$897
Home Insurance
18%
$560
HOA
12%
$362
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768