Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.4% first-year return on $85,662 initial cash invested.
-11.4%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$2,061
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,061 income − $2,875 expenses = $814 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,662
Downpayment
20%
$64,440
Closing costs
1%
$3,222
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,061
Total Expenses
$2,875
Mortgage P&I
78%
$1,612
Property Taxes
8%
$155
Home Insurance
6%
$120
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$515