Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.88% first-year return on $86,502 initial cash invested.
-22.88%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$834
Rent
-$1,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$834 income − $2,483 expenses = $1,649 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,502
Downpayment
20%
$65,240
Closing costs
1%
$3,262
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$834
Total Expenses
$2,483
Mortgage P&I
201%
$1,675
Property Taxes
23%
$192
Home Insurance
14%
$117
HOA
12%
$100
Property Management
15%
$125
CapEx
4%
$33
Vacancy
0%
$0
Maintenance
4%
$33
Other
25%
$208