Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.53% first-year return on $85,536 initial cash invested.
-9.53%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$2,286
Rent
-$679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,286 income − $2,965 expenses = $679 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,536
Downpayment
20%
$64,320
Closing costs
1%
$3,216
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,286
Total Expenses
$2,965
Mortgage P&I
71%
$1,612
Property Taxes
6%
$142
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$572