Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.59% first-year return on $85,662 initial cash invested.
-10.59%
Cash On Cash
4.28%
Cap Rate
0.64
DSCR
$2,887
Rent
-$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,887 income − $3,643 expenses = $756 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,662
Downpayment
20%
$64,440
Closing costs
1%
$3,222
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,887
Total Expenses
$3,643
Mortgage P&I
62%
$1,790
Property Taxes
9%
$256
Home Insurance
4%
$114
HOA
3%
$98
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$722