Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.15% first-year return on $86,019 initial cash invested.
-8.15%
Cash On Cash
4.46%
Cap Rate
0.72
DSCR
$2,878
Rent
-$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,878 income − $3,462 expenses = $584 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,019
Downpayment
20%
$64,780
Closing costs
1%
$3,239
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,878
Total Expenses
$3,462
Mortgage P&I
58%
$1,672
Property Taxes
10%
$292
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720