Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.47% first-year return on $86,481 initial cash invested.
-13.47%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$1,732
Rent
-$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,732 income − $2,703 expenses = $971 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,481
Downpayment
20%
$65,220
Closing costs
1%
$3,261
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,732
Total Expenses
$2,703
Mortgage P&I
96%
$1,663
Property Taxes
1%
$17
Home Insurance
7%
$117
HOA
4%
$75
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$433