Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.5% first-year return on $86,355 initial cash invested.
-4.5%
Cash On Cash
5.33%
Cap Rate
0.89
DSCR
$3,568
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,568 income − $3,892 expenses = $324 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,355
Downpayment
20%
$65,100
Closing costs
1%
$3,255
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,568
Total Expenses
$3,892
Mortgage P&I
46%
$1,628
Property Taxes
12%
$434
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892