Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.39% first-year return on $86,943 initial cash invested.
-4.39%
Cash On Cash
5.37%
Cap Rate
0.89
DSCR
$3,366
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,366 income − $3,684 expenses = $318 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,943
Downpayment
20%
$65,660
Closing costs
1%
$3,283
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,366
Total Expenses
$3,684
Mortgage P&I
49%
$1,651
Property Taxes
9%
$300
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842