Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.54% first-year return on $86,586 initial cash invested.
-12.54%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$2,138
Rent
-$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,138 income − $3,043 expenses = $905 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,586
Downpayment
20%
$65,320
Closing costs
1%
$3,266
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,138
Total Expenses
$3,043
Mortgage P&I
76%
$1,622
Property Taxes
6%
$133
Home Insurance
5%
$116
HOA
7%
$145
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$534