Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6% first-year return on $85,809 initial cash invested.
-6%
Cash On Cash
4.85%
Cap Rate
0.81
DSCR
$3,137
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,137 income − $3,566 expenses = $429 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,809
Downpayment
20%
$64,580
Closing costs
1%
$3,229
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,137
Total Expenses
$3,566
Mortgage P&I
51%
$1,610
Property Taxes
11%
$340
Home Insurance
4%
$111
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784