Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.72% first-year return on $86,733 initial cash invested.
-11.72%
Cash On Cash
4.07%
Cap Rate
0.6
DSCR
$2,514
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $3,361 expenses = $847 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,733
Downpayment
20%
$65,460
Closing costs
1%
$3,273
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,514
Total Expenses
$3,361
Mortgage P&I
74%
$1,857
Property Taxes
6%
$162
Home Insurance
5%
$117
HOA
1%
$18
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$628