Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.38% first-year return on $86,754 initial cash invested.
-11.38%
Cash On Cash
3.61%
Cap Rate
0.57
DSCR
$2,193
Rent
-$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $3,016 expenses = $823 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,754
Downpayment
20%
$65,480
Closing costs
1%
$3,274
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,193
Total Expenses
$3,016
Mortgage P&I
78%
$1,720
Property Taxes
8%
$165
Home Insurance
3%
$70
HOA
0%
$8
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548