Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.1% first-year return on $85,767 initial cash invested.
-19.1%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$971
Rent
-$1,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$971 income − $2,336 expenses = $1,365 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,767
Downpayment
20%
$64,540
Closing costs
1%
$3,227
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$971
Total Expenses
$2,336
Mortgage P&I
169%
$1,640
Property Taxes
12%
$114
Home Insurance
12%
$115
HOA
0%
$0
Property Management
15%
$146
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$243