Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.4% first-year return on $85,011 initial cash invested.
-19.4%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$1,725
Rent
-$1,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,725 income − $3,099 expenses = $1,374 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
$1,725
Total Expenses
$3,099
Mortgage P&I
95%
$1,647
Property Taxes
28%
$480
Home Insurance
7%
$114
HOA
2%
$30
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$431