Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.04% first-year return on $85,368 initial cash invested.
-1.04%
Cash On Cash
6.1%
Cap Rate
1.05
DSCR
$3,626
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,626 income − $3,700 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,368
Downpayment
20%
$64,160
Closing costs
1%
$3,208
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,626
Total Expenses
$3,700
Mortgage P&I
43%
$1,559
Property Taxes
7%
$255
Home Insurance
3%
$114
HOA
1%
$32
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906