Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.81% first-year return on $85,851 initial cash invested.
-5.81%
Cash On Cash
5.16%
Cap Rate
0.83
DSCR
$3,438
Rent
-$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $3,854 expenses = $416 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,851
Downpayment
20%
$64,620
Closing costs
1%
$3,231
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,438
Total Expenses
$3,854
Mortgage P&I
48%
$1,667
Property Taxes
12%
$420
Home Insurance
3%
$115
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860