Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.57% first-year return on $86,586 initial cash invested.
-20.57%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$1,023
Rent
-$1,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,023 income − $2,507 expenses = $1,484 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,023
Total Expenses
$2,507
Mortgage P&I
159%
$1,622
Property Taxes
13%
$133
Home Insurance
11%
$116
HOA
14%
$145
Property Management
15%
$153
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$256