Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.4% first-year return on $86,355 initial cash invested.
-3.4%
Cash On Cash
5.88%
Cap Rate
0.94
DSCR
$3,645
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,645 income − $3,890 expenses = $245 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,355
Downpayment
20%
$65,100
Closing costs
1%
$3,255
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,645
Total Expenses
$3,890
Mortgage P&I
46%
$1,693
Property Taxes
8%
$275
Home Insurance
3%
$108
HOA
2%
$64
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$911