Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.13% first-year return on $290k initial cash invested.
-26.13%
Cash On Cash
0.33%
Cap Rate
0.05
DSCR
$3,800
Rent
-$6,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,800 income − $10,114 expenses = $6,314 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
$3,800
Total Expenses
$10,114
Mortgage P&I
172%
$6,520
Property Taxes
35%
$1,317
Home Insurance
12%
$453
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950