Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.38% first-year return on $85,725 initial cash invested.
-24.38%
Cash On Cash
-0.39%
Cap Rate
-0.07
DSCR
$861
Rent
-$1,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$861 income − $2,603 expenses = $1,742 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,725
Downpayment
20%
$64,500
Closing costs
1%
$3,225
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$861
Total Expenses
$2,603
Mortgage P&I
186%
$1,602
Property Taxes
55%
$476
Home Insurance
13%
$113
HOA
0%
$0
Property Management
15%
$129
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$215