Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.9% first-year return on $86,481 initial cash invested.
-12.9%
Cash On Cash
2.96%
Cap Rate
0.48
DSCR
$1,810
Rent
-$930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,810 income − $2,740 expenses = $930 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
$1,810
Total Expenses
$2,740
Mortgage P&I
92%
$1,663
Property Taxes
1%
$17
Home Insurance
6%
$117
HOA
4%
$75
Property Management
15%
$272
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452