Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.72% first-year return on $86,019 initial cash invested.
-11.72%
Cash On Cash
3.36%
Cap Rate
0.54
DSCR
$2,085
Rent
-$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,085 income − $2,925 expenses = $840 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,019
Downpayment
20%
$64,780
Closing costs
1%
$3,239
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,085
Total Expenses
$2,925
Mortgage P&I
80%
$1,663
Property Taxes
7%
$148
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$521