Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.2% first-year return on $85,515 initial cash invested.
-2.2%
Cash On Cash
6.29%
Cap Rate
0.99
DSCR
$3,642
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,642 income − $3,799 expenses = $157 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
$3,642
Total Expenses
$3,799
Mortgage P&I
47%
$1,697
Property Taxes
7%
$238
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910