Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.99% first-year return on $85,767 initial cash invested.
-2.99%
Cash On Cash
5.89%
Cap Rate
0.95
DSCR
$3,256
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,256 income − $3,470 expenses = $214 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,767
Downpayment
20%
$64,540
Closing costs
1%
$3,227
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,256
Total Expenses
$3,470
Mortgage P&I
51%
$1,668
Property Taxes
3%
$93
Home Insurance
4%
$117
HOA
1%
$30
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814