Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.87% first-year return on $86,040 initial cash invested.
-7.87%
Cash On Cash
4.44%
Cap Rate
0.72
DSCR
$2,600
Rent
-$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $3,164 expenses = $564 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,040
Downpayment
20%
$64,800
Closing costs
1%
$3,240
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,600
Total Expenses
$3,164
Mortgage P&I
64%
$1,658
Property Taxes
5%
$142
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650