Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.34% first-year return on $85,473 initial cash invested.
-0.34%
Cash On Cash
6.55%
Cap Rate
1.08
DSCR
$3,892
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,892 income − $3,916 expenses = $24 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,473
Downpayment
20%
$64,260
Closing costs
1%
$3,213
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,892
Total Expenses
$3,916
Mortgage P&I
42%
$1,621
Property Taxes
8%
$295
Home Insurance
3%
$114
HOA
0%
$17
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$973