Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.21% first-year return on $85,515 initial cash invested.
-1.21%
Cash On Cash
6.24%
Cap Rate
1.04
DSCR
$3,899
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,899 income − $3,985 expenses = $86 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,515
Downpayment
20%
$64,300
Closing costs
1%
$3,215
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,899
Total Expenses
$3,985
Mortgage P&I
41%
$1,602
Property Taxes
9%
$356
Home Insurance
3%
$116
HOA
1%
$39
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$975