Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.14% first-year return on $86,439 initial cash invested.
-5.14%
Cash On Cash
5.3%
Cap Rate
0.86
DSCR
$3,223
Rent
-$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,223 income − $3,593 expenses = $370 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,439
Downpayment
20%
$65,180
Closing costs
1%
$3,259
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,223
Total Expenses
$3,593
Mortgage P&I
52%
$1,680
Property Taxes
8%
$252
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806