Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.2% first-year return on $85,431 initial cash invested.
-3.2%
Cash On Cash
5.64%
Cap Rate
0.94
DSCR
$3,218
Rent
-$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,218 income − $3,446 expenses = $228 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,431
Downpayment
20%
$64,220
Closing costs
1%
$3,211
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,218
Total Expenses
$3,446
Mortgage P&I
50%
$1,607
Property Taxes
6%
$182
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804