Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.92% first-year return on $85,830 initial cash invested.
-12.92%
Cash On Cash
2.61%
Cap Rate
0.45
DSCR
$1,593
Rent
-$924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,593 income − $2,517 expenses = $924 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,593
Total Expenses
$2,517
Mortgage P&I
98%
$1,563
Property Taxes
5%
$73
Home Insurance
7%
$116
HOA
0%
$0
Property Management
15%
$239
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$398