Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.33% first-year return on $85,347 initial cash invested.
-18.33%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$1,575
Rent
-$1,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,575 income − $2,879 expenses = $1,304 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,347
Downpayment
20%
$64,140
Closing costs
1%
$3,207
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,575
Total Expenses
$2,879
Mortgage P&I
102%
$1,600
Property Taxes
26%
$411
Home Insurance
7%
$112
HOA
0%
$0
Property Management
15%
$236
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$394