Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.58% first-year return on $290k initial cash invested.
-18.58%
Cash On Cash
2.76%
Cap Rate
0.42
DSCR
$9,314
Rent
-$4,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,314 income − $13,797 expenses = $4,483 out of pocket
Investment Breakdown
|
Purchase Price
$1293k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,930
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,314
Total Expenses
$13,797
Mortgage P&I
76%
$7,082
Property Taxes
13%
$1,182
Home Insurance
5%
$464
HOA
6%
$598
Property Management
15%
$1,397
CapEx
4%
$373
Vacancy
0%
$0
Maintenance
4%
$373
Other
25%
$2,328