Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.02% first-year return on $85,557 initial cash invested.
-5.02%
Cash On Cash
5.22%
Cap Rate
0.86
DSCR
$3,104
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $3,462 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,557
Downpayment
20%
$64,340
Closing costs
1%
$3,217
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,104
Total Expenses
$3,462
Mortgage P&I
53%
$1,633
Property Taxes
7%
$225
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776