Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.6% first-year return on $87,027 initial cash invested.
-6.6%
Cash On Cash
4.44%
Cap Rate
0.76
DSCR
$2,598
Rent
-$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,598 income − $3,077 expenses = $479 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,027
Downpayment
20%
$65,740
Closing costs
1%
$3,287
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,598
Total Expenses
$3,077
Mortgage P&I
61%
$1,592
Property Taxes
5%
$120
Home Insurance
5%
$117
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650