Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.22% first-year return on $85,011 initial cash invested.
-21.22%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$1,477
Rent
-$1,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,477 income − $2,980 expenses = $1,503 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,011
Downpayment
20%
$63,820
Closing costs
1%
$3,191
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,477
Total Expenses
$2,980
Mortgage P&I
112%
$1,647
Property Taxes
33%
$480
Home Insurance
8%
$114
HOA
2%
$30
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$369