Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.1% first-year return on $86,544 initial cash invested.
-8.1%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$3,116
Rent
-$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $3,700 expenses = $584 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
$3,116
Total Expenses
$3,700
Mortgage P&I
53%
$1,641
Property Taxes
13%
$408
Home Insurance
3%
$105
HOA
2%
$50
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779