Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.5% first-year return on $290k initial cash invested.
-12.5%
Cash On Cash
3.52%
Cap Rate
0.59
DSCR
$9,861
Rent
-$3,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,861 income − $12,877 expenses = $3,016 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
$9,861
Total Expenses
$12,877
Mortgage P&I
65%
$6,413
Property Taxes
6%
$591
Home Insurance
5%
$472
HOA
7%
$669
Property Management
15%
$1,479
CapEx
4%
$394
Vacancy
0%
$0
Maintenance
4%
$394
Other
25%
$2,465