Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.15% first-year return on $87,153 initial cash invested.
-2.15%
Cash On Cash
5.78%
Cap Rate
0.99
DSCR
$3,434
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,434 income − $3,590 expenses = $156 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,153
Downpayment
20%
$65,860
Closing costs
1%
$3,293
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,434
Total Expenses
$3,590
Mortgage P&I
47%
$1,605
Property Taxes
4%
$122
Home Insurance
6%
$191
HOA
1%
$25
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858