Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.6% first-year return on $85,389 initial cash invested.
-14.6%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$2,098
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,098 income − $3,137 expenses = $1,039 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,389
Downpayment
20%
$64,180
Closing costs
1%
$3,209
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,098
Total Expenses
$3,137
Mortgage P&I
77%
$1,606
Property Taxes
20%
$423
Home Insurance
5%
$101
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524