Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.21% first-year return on $85,641 initial cash invested.
-22.21%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$589
Rent
-$1,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$589 income − $2,174 expenses = $1,585 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,641
Downpayment
20%
$64,420
Closing costs
1%
$3,221
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$589
Total Expenses
$2,174
Mortgage P&I
262%
$1,541
Property Taxes
40%
$236
Home Insurance
19%
$114
HOA
0%
$0
Property Management
15%
$88
CapEx
4%
$24
Vacancy
0%
$0
Maintenance
4%
$24
Other
25%
$147