Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.57% first-year return on $86,523 initial cash invested.
-16.57%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$1,256
Rent
-$1,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,256 income − $2,451 expenses = $1,195 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,523
Downpayment
20%
$65,260
Closing costs
1%
$3,263
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,256
Total Expenses
$2,451
Mortgage P&I
129%
$1,614
Property Taxes
10%
$120
Home Insurance
9%
$115
HOA
0%
$0
Property Management
15%
$188
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$314