Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.12% first-year return on $290k initial cash invested.
-13.12%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$9,576
Rent
-$3,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,576 income − $12,741 expenses = $3,165 out of pocket
Investment Breakdown
|
Purchase Price
$1293k
Downpayment
20.0%
Interest Rate
6.3%
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
$9,576
Total Expenses
$12,741
Mortgage P&I
67%
$6,413
Property Taxes
6%
$591
Home Insurance
5%
$472
HOA
7%
$669
Property Management
15%
$1,436
CapEx
4%
$383
Vacancy
0%
$0
Maintenance
4%
$383
Other
25%
$2,394