Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.4% first-year return on $290k initial cash invested.
-25.4%
Cash On Cash
0.2%
Cap Rate
0.04
DSCR
$3,772
Rent
-$6,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,772 income − $9,909 expenses = $6,137 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,952
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,772
Total Expenses
$9,909
Mortgage P&I
165%
$6,205
Property Taxes
44%
$1,666
Home Insurance
6%
$227
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$943