Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.71% first-year return on $85,956 initial cash invested.
-22.71%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$1,303
Rent
-$1,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,303 income − $2,930 expenses = $1,627 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,956
Downpayment
20%
$64,720
Closing costs
1%
$3,236
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,303
Total Expenses
$2,930
Mortgage P&I
123%
$1,601
Property Taxes
29%
$383
Home Insurance
9%
$119
HOA
16%
$202
Property Management
15%
$195
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$326