Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.08% first-year return on $85,536 initial cash invested.
-26.08%
Cash On Cash
-0.9%
Cap Rate
-0.15
DSCR
$376
Rent
-$1,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$376 income − $2,235 expenses = $1,859 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,536
Downpayment
20%
$64,320
Closing costs
1%
$3,216
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$376
Total Expenses
$2,235
Mortgage P&I
426%
$1,603
Property Taxes
89%
$336
Home Insurance
31%
$116
HOA
0%
$0
Property Management
15%
$56
CapEx
4%
$15
Vacancy
0%
$0
Maintenance
4%
$15
Other
25%
$94