Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.1% first-year return on $85,389 initial cash invested.
-4.1%
Cash On Cash
5.36%
Cap Rate
0.89
DSCR
$3,048
Rent
-$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $3,340 expenses = $292 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,389
Downpayment
20%
$64,180
Closing costs
1%
$3,209
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,048
Total Expenses
$3,340
Mortgage P&I
53%
$1,603
Property Taxes
4%
$119
Home Insurance
4%
$117
HOA
1%
$38
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762