Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.71% first-year return on $85,557 initial cash invested.
-2.71%
Cash On Cash
5.7%
Cap Rate
0.96
DSCR
$3,355
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,355 income − $3,548 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,557
Downpayment
20%
$64,340
Closing costs
1%
$3,217
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,355
Total Expenses
$3,548
Mortgage P&I
47%
$1,588
Property Taxes
7%
$236
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839