Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.24% first-year return on $85,809 initial cash invested.
-18.24%
Cash On Cash
2.07%
Cap Rate
0.31
DSCR
$1,580
Rent
-$1,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,580 income − $2,884 expenses = $1,304 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,809
Downpayment
20%
$64,580
Closing costs
1%
$3,229
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,580
Total Expenses
$2,884
Mortgage P&I
114%
$1,797
Property Taxes
12%
$194
Home Insurance
9%
$135
HOA
0%
$0
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$395