Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.66% first-year return on $86,103 initial cash invested.
-1.66%
Cash On Cash
6.33%
Cap Rate
1.02
DSCR
$3,768
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $3,887 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,103
Downpayment
20%
$64,860
Closing costs
1%
$3,243
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$3,887
Mortgage P&I
45%
$1,678
Property Taxes
8%
$286
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942