Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.23% first-year return on $86,838 initial cash invested.
-0.23%
Cash On Cash
6.71%
Cap Rate
1.08
DSCR
$3,867
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,867 income − $3,884 expenses = $17 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,838
Downpayment
20%
$65,560
Closing costs
1%
$3,278
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,867
Total Expenses
$3,884
Mortgage P&I
44%
$1,695
Property Taxes
5%
$187
Home Insurance
3%
$122
HOA
1%
$23
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967