Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.14% first-year return on $85,473 initial cash invested.
-3.14%
Cash On Cash
5.46%
Cap Rate
0.94
DSCR
$3,224
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,224 income − $3,448 expenses = $224 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
$3,224
Total Expenses
$3,448
Mortgage P&I
48%
$1,557
Property Taxes
7%
$229
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806