Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.11% first-year return on $85,767 initial cash invested.
-5.11%
Cash On Cash
4.86%
Cap Rate
0.84
DSCR
$2,786
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $3,151 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,767
Downpayment
20%
$64,540
Closing costs
1%
$3,227
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,786
Total Expenses
$3,151
Mortgage P&I
56%
$1,561
Property Taxes
5%
$135
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696