Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.01% first-year return on $85,305 initial cash invested.
-7.01%
Cash On Cash
4.81%
Cap Rate
0.78
DSCR
$3,140
Rent
-$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,140 income − $3,638 expenses = $498 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,305
Downpayment
20%
$64,100
Closing costs
1%
$3,205
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,140
Total Expenses
$3,638
Mortgage P&I
53%
$1,656
Property Taxes
11%
$348
Home Insurance
4%
$114
HOA
0%
$12
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785