Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.8% first-year return on $85,746 initial cash invested.
-6.8%
Cash On Cash
4.55%
Cap Rate
0.77
DSCR
$2,775
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,775 income − $3,261 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,746
Downpayment
20%
$64,520
Closing costs
1%
$3,226
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,775
Total Expenses
$3,261
Mortgage P&I
58%
$1,599
Property Taxes
8%
$216
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694