Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.73% first-year return on $87,090 initial cash invested.
-21.73%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$1,159
Rent
-$1,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,159 income − $2,736 expenses = $1,577 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
$1,159
Total Expenses
$2,736
Mortgage P&I
142%
$1,648
Property Taxes
26%
$307
Home Insurance
10%
$112
HOA
10%
$113
Property Management
15%
$174
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$290