Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.33% first-year return on $86,439 initial cash invested.
-14.33%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$1,814
Rent
-$1,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,814 income − $2,846 expenses = $1,032 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,439
Downpayment
20%
$65,180
Closing costs
1%
$3,259
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,814
Total Expenses
$2,846
Mortgage P&I
90%
$1,625
Property Taxes
13%
$230
Home Insurance
7%
$119
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454