Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.04% first-year return on $86,544 initial cash invested.
-17.04%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$2,003
Rent
-$1,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,003 income − $3,232 expenses = $1,229 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,544
Downpayment
20%
$65,280
Closing costs
1%
$3,264
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,003
Total Expenses
$3,232
Mortgage P&I
82%
$1,647
Property Taxes
25%
$504
Home Insurance
6%
$112
HOA
0%
$8
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$501