Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.32% first-year return on $85,893 initial cash invested.
-11.32%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$2,239
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,239 income − $3,049 expenses = $810 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,893
Downpayment
20%
$64,660
Closing costs
1%
$3,233
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,239
Total Expenses
$3,049
Mortgage P&I
73%
$1,629
Property Taxes
9%
$204
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560