Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.49% first-year return on $85,368 initial cash invested.
-7.49%
Cash On Cash
4.53%
Cap Rate
0.74
DSCR
$2,809
Rent
-$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,809 income − $3,342 expenses = $533 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,368
Downpayment
20%
$64,160
Closing costs
1%
$3,208
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,809
Total Expenses
$3,342
Mortgage P&I
58%
$1,633
Property Taxes
9%
$250
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702