Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.53% first-year return on $85,830 initial cash invested.
-30.53%
Cash On Cash
-2.04%
Cap Rate
-0.34
DSCR
$882
Rent
-$2,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$882 income − $3,066 expenses = $2,184 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
$882
Total Expenses
$3,066
Mortgage P&I
181%
$1,599
Property Taxes
97%
$853
Home Insurance
13%
$113
HOA
9%
$79
Property Management
15%
$132
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$220