Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.02% first-year return on $85,872 initial cash invested.
-24.02%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$845
Rent
-$1,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$845 income − $2,564 expenses = $1,719 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.8%
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
$845
Total Expenses
$2,564
Mortgage P&I
199%
$1,680
Property Taxes
42%
$359
Home Insurance
14%
$119
HOA
0%
$0
Property Management
15%
$127
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$211