Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.24% first-year return on $87,573 initial cash invested.
-19.24%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$1,788
Rent
-$1,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,788 income − $3,192 expenses = $1,404 out of pocket
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,573
Downpayment
20%
$66,260
Closing costs
1%
$3,313
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,788
Total Expenses
$3,192
Mortgage P&I
96%
$1,723
Property Taxes
26%
$470
Home Insurance
8%
$140
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$447