Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.32% first-year return on $86,397 initial cash invested.
-0.32%
Cash On Cash
6.52%
Cap Rate
1.07
DSCR
$3,563
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,563 income − $3,586 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,397
Downpayment
20%
$65,140
Closing costs
1%
$3,257
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,563
Total Expenses
$3,586
Mortgage P&I
46%
$1,650
Property Taxes
3%
$108
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891