Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.58% first-year return on $86,649 initial cash invested.
-5.58%
Cash On Cash
5.04%
Cap Rate
0.83
DSCR
$2,827
Rent
-$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,827 income − $3,230 expenses = $403 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,649
Downpayment
20%
$65,380
Closing costs
1%
$3,269
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,827
Total Expenses
$3,230
Mortgage P&I
59%
$1,662
Property Taxes
3%
$94
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707