Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.72% first-year return on $86,712 initial cash invested.
-18.72%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$1,178
Rent
-$1,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,178 income − $2,531 expenses = $1,353 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,712
Downpayment
20%
$65,440
Closing costs
1%
$3,272
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,178
Total Expenses
$2,531
Mortgage P&I
136%
$1,600
Property Taxes
21%
$249
Home Insurance
10%
$117
HOA
0%
$0
Property Management
15%
$177
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$294