Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.31% first-year return on $85,872 initial cash invested.
-10.31%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$2,395
Rent
-$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,395 income − $3,133 expenses = $738 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,872
Downpayment
20%
$64,640
Closing costs
1%
$3,232
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,395
Total Expenses
$3,133
Mortgage P&I
67%
$1,613
Property Taxes
11%
$254
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$599