This property looks like a bad Airbnb investment with a projected -5.46% first-year return on $86,649 initial cash invested.
-5.46%
Cash On Cash
5.07%
Cap Rate
0.83
DSCR
$2,846
Rent
-$394
Cashflow
Cash Flow
$2,846 income − $3,240 expenses = $394 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
$2,846
Total Expenses
$3,240
Mortgage P&I
58%
$1,662
Property Taxes
3%
$94
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712