Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.25% first-year return on $85,536 initial cash invested.
-25.25%
Cash On Cash
-0.66%
Cap Rate
-0.11
DSCR
$492
Rent
-$1,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$492 income − $2,292 expenses = $1,800 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
$492
Total Expenses
$2,292
Mortgage P&I
326%
$1,603
Property Taxes
68%
$336
Home Insurance
24%
$116
HOA
0%
$0
Property Management
15%
$74
CapEx
4%
$20
Vacancy
0%
$0
Maintenance
4%
$20
Other
25%
$123