Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.07% first-year return on $290k initial cash invested.
-23.07%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$4,851
Rent
-$5,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,851 income − $10,427 expenses = $5,576 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
$4,851
Total Expenses
$10,427
Mortgage P&I
128%
$6,205
Property Taxes
34%
$1,666
Home Insurance
5%
$227
HOA
0%
$0
Property Management
15%
$728
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,213