Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.3% first-year return on $85,725 initial cash invested.
-3.3%
Cash On Cash
5.77%
Cap Rate
0.94
DSCR
$3,551
Rent
-$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,551 income − $3,787 expenses = $236 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,725
Downpayment
20%
$64,500
Closing costs
1%
$3,225
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,551
Total Expenses
$3,787
Mortgage P&I
46%
$1,644
Property Taxes
9%
$322
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888