Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.32% first-year return on $85,788 initial cash invested.
-3.32%
Cash On Cash
5.41%
Cap Rate
0.93
DSCR
$3,125
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,125 income − $3,362 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,788
Downpayment
20%
$64,560
Closing costs
1%
$3,228
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,125
Total Expenses
$3,362
Mortgage P&I
50%
$1,567
Property Taxes
6%
$181
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781