Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.38% first-year return on $85,935 initial cash invested.
-6.38%
Cash On Cash
4.5%
Cap Rate
0.79
DSCR
$3,201
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,201 income − $3,658 expenses = $457 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
$3,201
Total Expenses
$3,658
Mortgage P&I
48%
$1,543
Property Taxes
15%
$485
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800