Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.58% first-year return on $86,397 initial cash invested.
-8.58%
Cash On Cash
4.74%
Cap Rate
0.72
DSCR
$3,115
Rent
-$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,115 income − $3,733 expenses = $618 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,397
Downpayment
20%
$65,140
Closing costs
1%
$3,257
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,115
Total Expenses
$3,733
Mortgage P&I
57%
$1,780
Property Taxes
11%
$342
Home Insurance
4%
$115
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779