Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.62% first-year return on $86,103 initial cash invested.
-11.62%
Cash On Cash
3.33%
Cap Rate
0.55
DSCR
$2,697
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,697 income − $3,531 expenses = $834 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,103
Downpayment
20%
$64,860
Closing costs
1%
$3,243
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,697
Total Expenses
$3,531
Mortgage P&I
60%
$1,627
Property Taxes
18%
$492
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674