Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.55% first-year return on $85,683 initial cash invested.
-7.55%
Cash On Cash
4.46%
Cap Rate
0.75
DSCR
$3,254
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,254 income − $3,793 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,683
Downpayment
20%
$64,460
Closing costs
1%
$3,223
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,254
Total Expenses
$3,793
Mortgage P&I
49%
$1,606
Property Taxes
16%
$509
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814