Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.51% first-year return on $86,817 initial cash invested.
-6.51%
Cash On Cash
4.6%
Cap Rate
0.77
DSCR
$2,574
Rent
-$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $3,045 expenses = $471 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,817
Downpayment
20%
$65,540
Closing costs
1%
$3,277
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$3,045
Mortgage P&I
63%
$1,624
Property Taxes
3%
$89
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644