Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.29% first-year return on $86,124 initial cash invested.
-7.29%
Cash On Cash
5.18%
Cap Rate
0.78
DSCR
$3,385
Rent
-$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,385 income − $3,908 expenses = $523 out of pocket
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,124
Downpayment
20%
$64,880
Closing costs
1%
$3,244
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,385
Total Expenses
$3,908
Mortgage P&I
53%
$1,789
Property Taxes
9%
$313
Home Insurance
4%
$119
HOA
2%
$63
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846