Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.54% first-year return on $87,090 initial cash invested.
-6.54%
Cash On Cash
4.89%
Cap Rate
0.79
DSCR
$3,150
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $3,625 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,150
Total Expenses
$3,625
Mortgage P&I
54%
$1,691
Property Taxes
10%
$307
Home Insurance
4%
$115
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788