Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.71% first-year return on $86,460 initial cash invested.
-4.71%
Cash On Cash
5.26%
Cap Rate
0.88
DSCR
$3,440
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,440 income − $3,779 expenses = $339 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,460
Downpayment
20%
$65,200
Closing costs
1%
$3,260
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,440
Total Expenses
$3,779
Mortgage P&I
47%
$1,631
Property Taxes
11%
$380
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860