Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.39% first-year return on $86,040 initial cash invested.
-6.39%
Cash On Cash
4.6%
Cap Rate
0.78
DSCR
$2,718
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $3,176 expenses = $458 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
$2,718
Total Expenses
$3,176
Mortgage P&I
59%
$1,591
Property Taxes
6%
$165
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680