Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.24% first-year return on $85,620 initial cash invested.
-17.24%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$1,827
Rent
-$1,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,827 income − $3,057 expenses = $1,230 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,620
Downpayment
20%
$64,400
Closing costs
1%
$3,220
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,827
Total Expenses
$3,057
Mortgage P&I
88%
$1,616
Property Taxes
21%
$381
Home Insurance
6%
$115
HOA
4%
$68
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$457