Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.36% first-year return on $85,704 initial cash invested.
-17.36%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$1,075
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,075 income − $2,315 expenses = $1,240 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,704
Downpayment
20%
$64,480
Closing costs
1%
$3,224
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,075
Total Expenses
$2,315
Mortgage P&I
148%
$1,590
Property Taxes
9%
$95
Home Insurance
11%
$114
HOA
0%
$0
Property Management
15%
$161
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$269