Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.82% first-year return on $86,082 initial cash invested.
-6.82%
Cash On Cash
4.57%
Cap Rate
0.77
DSCR
$3,036
Rent
-$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,036 income − $3,525 expenses = $489 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,036
Total Expenses
$3,525
Mortgage P&I
53%
$1,603
Property Taxes
11%
$326
Home Insurance
4%
$115
HOA
1%
$25
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759