Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.59% first-year return on $85,998 initial cash invested.
-12.59%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$2,161
Rent
-$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,161 income − $3,063 expenses = $902 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,998
Downpayment
20%
$64,760
Closing costs
1%
$3,238
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,161
Total Expenses
$3,063
Mortgage P&I
75%
$1,629
Property Taxes
13%
$282
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540