Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.95% first-year return on $85,368 initial cash invested.
-10.95%
Cash On Cash
3.64%
Cap Rate
0.59
DSCR
$2,889
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,889 income − $3,668 expenses = $779 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,368
Downpayment
20%
$64,160
Closing costs
1%
$3,208
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,889
Total Expenses
$3,668
Mortgage P&I
57%
$1,636
Property Taxes
18%
$530
Home Insurance
4%
$115
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$722