Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.6% first-year return on $87,069 initial cash invested.
-3.6%
Cash On Cash
5.6%
Cap Rate
0.92
DSCR
$3,222
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,222 income − $3,483 expenses = $261 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
$3,222
Total Expenses
$3,483
Mortgage P&I
52%
$1,666
Property Taxes
5%
$148
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806