Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.64% first-year return on $85,872 initial cash invested.
-24.64%
Cash On Cash
-0.2%
Cap Rate
-0.03
DSCR
$759
Rent
-$1,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$759 income − $2,522 expenses = $1,763 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
$759
Total Expenses
$2,522
Mortgage P&I
221%
$1,680
Property Taxes
47%
$359
Home Insurance
16%
$119
HOA
0%
$0
Property Management
15%
$114
CapEx
4%
$30
Vacancy
0%
$0
Maintenance
4%
$30
Other
25%
$190