Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.45% first-year return on $87,090 initial cash invested.
-1.45%
Cash On Cash
6.12%
Cap Rate
1.02
DSCR
$3,363
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $3,468 expenses = $105 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$3,468
Mortgage P&I
49%
$1,648
Property Taxes
2%
$72
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841