Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.8% first-year return on $86,796 initial cash invested.
-9.8%
Cash On Cash
3.72%
Cap Rate
0.63
DSCR
$2,852
Rent
-$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,852 income − $3,561 expenses = $709 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,796
Downpayment
20%
$65,520
Closing costs
1%
$3,276
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,852
Total Expenses
$3,561
Mortgage P&I
56%
$1,610
Property Taxes
16%
$466
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713