Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.21% first-year return on $85,977 initial cash invested.
-11.21%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$2,371
Rent
-$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,371 income − $3,174 expenses = $803 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,977
Downpayment
20%
$64,740
Closing costs
1%
$3,237
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,371
Total Expenses
$3,174
Mortgage P&I
68%
$1,604
Property Taxes
13%
$315
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$593