Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.02% first-year return on $85,515 initial cash invested.
-3.02%
Cash On Cash
6.06%
Cap Rate
0.96
DSCR
$3,529
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,529 income − $3,744 expenses = $215 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,515
Downpayment
20%
$64,300
Closing costs
1%
$3,215
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,529
Total Expenses
$3,744
Mortgage P&I
48%
$1,697
Property Taxes
7%
$238
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882