Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.65% first-year return on $87,090 initial cash invested.
-13.65%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$1,992
Rent
-$991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,992 income − $2,983 expenses = $991 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,992
Total Expenses
$2,983
Mortgage P&I
81%
$1,609
Property Taxes
15%
$302
Home Insurance
6%
$115
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498