Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.39% first-year return on $85,935 initial cash invested.
-10.39%
Cash On Cash
3.36%
Cap Rate
0.59
DSCR
$2,651
Rent
-$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,651 income − $3,395 expenses = $744 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,935
Downpayment
20%
$64,700
Closing costs
1%
$3,235
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,651
Total Expenses
$3,395
Mortgage P&I
58%
$1,543
Property Taxes
18%
$485
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663