Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.97% first-year return on $85,578 initial cash invested.
-24.97%
Cash On Cash
-0.52%
Cap Rate
-0.08
DSCR
$115
Rent
-$1,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$115 income − $1,896 expenses = $1,781 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,578
Downpayment
20%
$64,360
Closing costs
1%
$3,218
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$115
Total Expenses
$1,896
Mortgage P&I
1423%
$1,637
Property Taxes
23%
$26
Home Insurance
99%
$114
HOA
55%
$63
Property Management
15%
$17
CapEx
4%
$5
Vacancy
0%
$0
Maintenance
4%
$5
Other
25%
$29