Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.89% first-year return on $87,111 initial cash invested.
-18.89%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$1,856
Rent
-$1,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,856 income − $3,227 expenses = $1,371 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,111
Downpayment
20%
$65,820
Closing costs
1%
$3,291
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,856
Total Expenses
$3,227
Mortgage P&I
91%
$1,681
Property Taxes
29%
$539
Home Insurance
6%
$117
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464