Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.87% first-year return on $87,090 initial cash invested.
-8.87%
Cash On Cash
3.99%
Cap Rate
0.68
DSCR
$3,394
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,394 income − $4,038 expenses = $644 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,394
Total Expenses
$4,038
Mortgage P&I
47%
$1,601
Property Taxes
20%
$693
Home Insurance
3%
$115
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848