Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.14% first-year return on $85,830 initial cash invested.
-6.14%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$3,129
Rent
-$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,129 income − $3,568 expenses = $439 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,830
Downpayment
20%
$64,600
Closing costs
1%
$3,230
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,129
Total Expenses
$3,568
Mortgage P&I
51%
$1,589
Property Taxes
12%
$382
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782