Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.23% first-year return on $85,473 initial cash invested.
-6.23%
Cash On Cash
4.58%
Cap Rate
0.79
DSCR
$2,800
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,800 income − $3,244 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,473
Downpayment
20%
$64,260
Closing costs
1%
$3,213
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,800
Total Expenses
$3,244
Mortgage P&I
56%
$1,557
Property Taxes
8%
$229
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700