Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.5% first-year return on $85,872 initial cash invested.
-17.5%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$1,406
Rent
-$1,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,406 income − $2,658 expenses = $1,252 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,872
Downpayment
20%
$64,640
Closing costs
1%
$3,232
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,406
Total Expenses
$2,658
Mortgage P&I
115%
$1,613
Property Taxes
18%
$254
Home Insurance
8%
$116
HOA
0%
$0
Property Management
15%
$211
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$352