Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.71% first-year return on $86,544 initial cash invested.
-9.71%
Cash On Cash
3.99%
Cap Rate
0.65
DSCR
$2,981
Rent
-$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,981 income − $3,681 expenses = $700 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,544
Downpayment
20%
$65,280
Closing costs
1%
$3,264
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,981
Total Expenses
$3,681
Mortgage P&I
56%
$1,666
Property Taxes
16%
$469
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745