Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.27% first-year return on $291k initial cash invested.
-26.27%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$2,095
Rent
-$6,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,095 income − $8,460 expenses = $6,365 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,095
Total Expenses
$8,460
Mortgage P&I
306%
$6,418
Property Taxes
28%
$581
Home Insurance
22%
$455
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524