Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.43% first-year return on $86,712 initial cash invested.
-11.43%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$2,508
Rent
-$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,508 income − $3,334 expenses = $826 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,712
Downpayment
20%
$65,440
Closing costs
1%
$3,272
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,508
Total Expenses
$3,334
Mortgage P&I
65%
$1,642
Property Taxes
14%
$359
Home Insurance
5%
$130
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627