Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.74% first-year return on $87,090 initial cash invested.
-14.74%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$1,860
Rent
-$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $2,930 expenses = $1,070 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,860
Total Expenses
$2,930
Mortgage P&I
91%
$1,687
Property Taxes
12%
$230
Home Insurance
7%
$121
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$465