Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.76% first-year return on $87,048 initial cash invested.
-13.76%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$2,273
Rent
-$998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,273 income − $3,271 expenses = $998 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,048
Downpayment
20%
$65,760
Closing costs
1%
$3,288
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,273
Total Expenses
$3,271
Mortgage P&I
73%
$1,651
Property Taxes
18%
$413
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568