Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.4% first-year return on $290k initial cash invested.
-23.4%
Cash On Cash
0.74%
Cap Rate
0.13
DSCR
$3,799
Rent
-$5,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1296k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,959
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,799
Total Expenses
$9,456
Mortgage P&I
166%
$6,303
Property Taxes
24%
$909
Home Insurance
11%
$420
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950