Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.66% first-year return on $85,431 initial cash invested.
-12.66%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$2,167
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,167 income − $3,068 expenses = $901 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,431
Downpayment
20%
$64,220
Closing costs
1%
$3,211
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,167
Total Expenses
$3,068
Mortgage P&I
73%
$1,579
Property Taxes
15%
$332
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542