Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.83% first-year return on $85,872 initial cash invested.
-13.83%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$2,415
Rent
-$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $3,405 expenses = $990 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,872
Downpayment
20%
$64,640
Closing costs
1%
$3,232
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,415
Total Expenses
$3,405
Mortgage P&I
66%
$1,587
Property Taxes
20%
$484
Home Insurance
5%
$122
HOA
2%
$52
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604