Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.07% first-year return on $85,830 initial cash invested.
-12.07%
Cash On Cash
3.42%
Cap Rate
0.55
DSCR
$2,659
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,659 income − $3,522 expenses = $863 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,830
Downpayment
20%
$64,600
Closing costs
1%
$3,230
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,659
Total Expenses
$3,522
Mortgage P&I
63%
$1,677
Property Taxes
17%
$453
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$665