Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.25% first-year return on $87,132 initial cash invested.
-11.25%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$2,364
Rent
-$817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $3,181 expenses = $817 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,132
Downpayment
20%
$65,840
Closing costs
1%
$3,292
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,364
Total Expenses
$3,181
Mortgage P&I
70%
$1,647
Property Taxes
11%
$264
Home Insurance
5%
$122
HOA
1%
$12
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591