Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.27% first-year return on $290k initial cash invested.
-17.27%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$6,434
Rent
-$4,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,434 income − $10,611 expenses = $4,177 out of pocket
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,967
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,434
Total Expenses
$10,611
Mortgage P&I
101%
$6,530
Property Taxes
7%
$472
Home Insurance
8%
$522
HOA
0%
$0
Property Management
15%
$965
CapEx
4%
$257
Vacancy
0%
$0
Maintenance
4%
$257
Other
25%
$1,608