Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.11% first-year return on $86,586 initial cash invested.
-14.11%
Cash On Cash
2.81%
Cap Rate
0.45
DSCR
$2,184
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $3,202 expenses = $1,018 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,586
Downpayment
20%
$65,320
Closing costs
1%
$3,266
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$3,202
Mortgage P&I
78%
$1,696
Property Taxes
13%
$288
Home Insurance
5%
$115
HOA
3%
$55
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546