Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.13% first-year return on $85,809 initial cash invested.
-4.13%
Cash On Cash
5.46%
Cap Rate
0.9
DSCR
$3,336
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $3,631 expenses = $295 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,809
Downpayment
20%
$64,580
Closing costs
1%
$3,229
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,336
Total Expenses
$3,631
Mortgage P&I
49%
$1,630
Property Taxes
9%
$288
Home Insurance
3%
$113
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834