Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.43% first-year return on $86,061 initial cash invested.
-0.43%
Cash On Cash
6.22%
Cap Rate
1.07
DSCR
$3,526
Rent
-$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,526 income − $3,557 expenses = $31 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,061
Downpayment
20%
$64,820
Closing costs
1%
$3,241
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,526
Total Expenses
$3,557
Mortgage P&I
45%
$1,569
Property Taxes
5%
$179
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882