Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.67% first-year return on $86,376 initial cash invested.
-1.67%
Cash On Cash
6.8%
Cap Rate
1.03
DSCR
$4,183
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,183 income − $4,303 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,376
Downpayment
20%
$65,120
Closing costs
1%
$3,256
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,183
Total Expenses
$4,303
Mortgage P&I
43%
$1,799
Property Taxes
9%
$381
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046