Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.38% first-year return on $86,040 initial cash invested.
-7.38%
Cash On Cash
4.31%
Cap Rate
0.73
DSCR
$2,578
Rent
-$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $3,107 expenses = $529 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,040
Downpayment
20%
$64,800
Closing costs
1%
$3,240
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,578
Total Expenses
$3,107
Mortgage P&I
62%
$1,591
Property Taxes
6%
$165
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644