Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.27% first-year return on $85,515 initial cash invested.
-8.27%
Cash On Cash
4.06%
Cap Rate
0.69
DSCR
$2,509
Rent
-$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,509 income − $3,098 expenses = $589 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,515
Downpayment
20%
$64,300
Closing costs
1%
$3,215
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,509
Total Expenses
$3,098
Mortgage P&I
63%
$1,577
Property Taxes
8%
$202
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627