Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.25% first-year return on $85,389 initial cash invested.
-6.25%
Cash On Cash
4.52%
Cap Rate
0.78
DSCR
$2,725
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,725 income − $3,170 expenses = $445 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,389
Downpayment
20%
$64,180
Closing costs
1%
$3,209
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,725
Total Expenses
$3,170
Mortgage P&I
57%
$1,545
Property Taxes
7%
$202
Home Insurance
4%
$115
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681