Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.09% first-year return on $85,599 initial cash invested.
-10.09%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$2,424
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $3,144 expenses = $720 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,599
Downpayment
20%
$64,380
Closing costs
1%
$3,219
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,424
Total Expenses
$3,144
Mortgage P&I
66%
$1,610
Property Taxes
10%
$239
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606