Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.92% first-year return on $85,494 initial cash invested.
-1.92%
Cash On Cash
5.97%
Cap Rate
1.01
DSCR
$3,790
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,790 income − $3,927 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,494
Downpayment
20%
$64,280
Closing costs
1%
$3,214
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,790
Total Expenses
$3,927
Mortgage P&I
42%
$1,583
Property Taxes
11%
$409
Home Insurance
3%
$115
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948