Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.68% first-year return on $85,767 initial cash invested.
-1.68%
Cash On Cash
6.24%
Cap Rate
1.03
DSCR
$4,117
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,117 income − $4,237 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,117
Total Expenses
$4,237
Mortgage P&I
40%
$1,633
Property Taxes
11%
$464
Home Insurance
3%
$113
HOA
1%
$50
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,029