Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.09% first-year return on $290k initial cash invested.
-20.09%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$5,035
Rent
-$4,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,035 income − $9,899 expenses = $4,864 out of pocket
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$260k
Closing costs
1%
$12,975
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,035
Total Expenses
$9,899
Mortgage P&I
130%
$6,534
Property Taxes
10%
$496
Home Insurance
9%
$453
HOA
0%
$0
Property Management
15%
$755
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,259