Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.59% first-year return on $87,174 initial cash invested.
-8.59%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$2,553
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,553 income − $3,177 expenses = $624 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,174
Downpayment
20%
$65,880
Closing costs
1%
$3,294
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,553
Total Expenses
$3,177
Mortgage P&I
65%
$1,661
Property Taxes
7%
$172
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638