Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.27% first-year return on $290k initial cash invested.
-25.27%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$4,200
Rent
-$6,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,200 income − $10,306 expenses = $6,106 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,200
Total Expenses
$10,306
Mortgage P&I
155%
$6,520
Property Taxes
31%
$1,317
Home Insurance
11%
$453
HOA
0%
$0
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,050