Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.66% first-year return on $86,649 initial cash invested.
-6.66%
Cash On Cash
4.73%
Cap Rate
0.77
DSCR
$2,676
Rent
-$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,676 income − $3,157 expenses = $481 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
$2,676
Total Expenses
$3,157
Mortgage P&I
62%
$1,662
Property Taxes
4%
$94
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669