Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.89% first-year return on $87,069 initial cash invested.
-1.89%
Cash On Cash
6.08%
Cap Rate
1
DSCR
$3,459
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,459 income − $3,596 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,069
Downpayment
20%
$65,780
Closing costs
1%
$3,289
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,459
Total Expenses
$3,596
Mortgage P&I
48%
$1,666
Property Taxes
4%
$148
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$865