Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.47% first-year return on $87,027 initial cash invested.
-9.47%
Cash On Cash
3.72%
Cap Rate
0.64
DSCR
$2,574
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $3,261 expenses = $687 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,574
Total Expenses
$3,261
Mortgage P&I
62%
$1,604
Property Taxes
12%
$311
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644