Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.84% first-year return on $85,368 initial cash invested.
-9.84%
Cash On Cash
3.58%
Cap Rate
0.61
DSCR
$2,424
Rent
-$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $3,124 expenses = $700 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
$2,424
Total Expenses
$3,124
Mortgage P&I
64%
$1,559
Property Taxes
11%
$255
Home Insurance
5%
$114
HOA
1%
$32
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606