Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.44% first-year return on $290k initial cash invested.
-22.44%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$4,697
Rent
-$5,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,697 income − $10,129 expenses = $5,432 out of pocket
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,974
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,697
Total Expenses
$10,129
Mortgage P&I
137%
$6,458
Property Taxes
20%
$944
Home Insurance
10%
$472
HOA
0%
$0
Property Management
15%
$705
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,174