Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.77% first-year return on $85,515 initial cash invested.
-5.77%
Cash On Cash
4.68%
Cap Rate
0.81
DSCR
$2,769
Rent
-$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,769 income − $3,180 expenses = $411 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,515
Downpayment
20%
$64,300
Closing costs
1%
$3,215
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,769
Total Expenses
$3,180
Mortgage P&I
56%
$1,553
Property Taxes
7%
$184
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692