Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.82% first-year return on $85,830 initial cash invested.
-29.82%
Cash On Cash
-1.84%
Cap Rate
-0.31
DSCR
$981
Rent
-$2,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$981 income − $3,114 expenses = $2,133 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,830
Downpayment
20%
$64,600
Closing costs
1%
$3,230
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$981
Total Expenses
$3,114
Mortgage P&I
163%
$1,599
Property Taxes
87%
$853
Home Insurance
12%
$113
HOA
8%
$79
Property Management
15%
$147
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$245