Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.02% first-year return on $290k initial cash invested.
-27.02%
Cash On Cash
0.6%
Cap Rate
0.09
DSCR
$3,253
Rent
-$6,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,253 income − $9,778 expenses = $6,525 out of pocket
Investment Breakdown
|
Purchase Price
$1294k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,943
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,253
Total Expenses
$9,778
Mortgage P&I
216%
$7,040
Property Taxes
27%
$862
Home Insurance
10%
$315
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813