Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.63% first-year return on $290k initial cash invested.
-26.63%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$3,483
Rent
-$6,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,970
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,483
Total Expenses
$9,926
Mortgage P&I
182%
$6,353
Property Taxes
32%
$1,125
Home Insurance
14%
$472
HOA
9%
$305
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$871