Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.2% first-year return on $86,082 initial cash invested.
-9.2%
Cash On Cash
3.76%
Cap Rate
0.65
DSCR
$2,532
Rent
-$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $3,192 expenses = $660 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,082
Downpayment
20%
$64,840
Closing costs
1%
$3,242
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$3,192
Mortgage P&I
62%
$1,575
Property Taxes
11%
$276
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633