Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.22% first-year return on $86,922 initial cash invested.
-5.22%
Cash On Cash
4.95%
Cap Rate
0.84
DSCR
$3,035
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,035 income − $3,413 expenses = $378 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,922
Downpayment
20%
$65,640
Closing costs
1%
$3,282
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,035
Total Expenses
$3,413
Mortgage P&I
53%
$1,610
Property Taxes
7%
$223
Home Insurance
3%
$103
HOA
1%
$21
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759