Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.68% first-year return on $85,746 initial cash invested.
-17.68%
Cash On Cash
1.26%
Cap Rate
0.22
DSCR
$1,008
Rent
-$1,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,008 income − $2,271 expenses = $1,263 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,746
Downpayment
20%
$64,520
Closing costs
1%
$3,226
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,008
Total Expenses
$2,271
Mortgage P&I
155%
$1,562
Property Taxes
11%
$113
Home Insurance
11%
$113
HOA
0%
$0
Property Management
15%
$151
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$252