Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.15% first-year return on $290k initial cash invested.
-14.15%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$9,098
Rent
-$3,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,098 income − $12,512 expenses = $3,414 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
$9,098
Total Expenses
$12,512
Mortgage P&I
70%
$6,413
Property Taxes
7%
$591
Home Insurance
5%
$472
HOA
7%
$669
Property Management
15%
$1,365
CapEx
4%
$364
Vacancy
0%
$0
Maintenance
4%
$364
Other
25%
$2,274