Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.77% first-year return on $85,725 initial cash invested.
-11.77%
Cash On Cash
3.4%
Cap Rate
0.55
DSCR
$2,220
Rent
-$841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,220 income − $3,061 expenses = $841 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,725
Downpayment
20%
$64,500
Closing costs
1%
$3,225
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,220
Total Expenses
$3,061
Mortgage P&I
75%
$1,666
Property Taxes
9%
$208
Home Insurance
5%
$121
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$555