Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.12% first-year return on $85,578 initial cash invested.
-13.12%
Cash On Cash
3.13%
Cap Rate
0.51
DSCR
$2,945
Rent
-$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,945 income − $3,881 expenses = $936 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,578
Downpayment
20%
$64,360
Closing costs
1%
$3,218
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,945
Total Expenses
$3,881
Mortgage P&I
56%
$1,657
Property Taxes
24%
$696
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736