Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.88% first-year return on $86,544 initial cash invested.
-5.88%
Cash On Cash
4.98%
Cap Rate
0.83
DSCR
$3,424
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $3,848 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,544
Downpayment
20%
$65,280
Closing costs
1%
$3,264
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,424
Total Expenses
$3,848
Mortgage P&I
48%
$1,641
Property Taxes
12%
$408
Home Insurance
3%
$105
HOA
1%
$50
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856