Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.4% first-year return on $85,788 initial cash invested.
-1.4%
Cash On Cash
5.84%
Cap Rate
1.02
DSCR
$3,248
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,248 income − $3,348 expenses = $100 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,788
Downpayment
20%
$64,560
Closing costs
1%
$3,228
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,248
Total Expenses
$3,348
Mortgage P&I
47%
$1,541
Property Taxes
4%
$132
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812