Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.18% first-year return on $87,111 initial cash invested.
-1.18%
Cash On Cash
6.33%
Cap Rate
1.04
DSCR
$3,989
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,989 income − $4,075 expenses = $86 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,111
Downpayment
20%
$65,820
Closing costs
1%
$3,291
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,989
Total Expenses
$4,075
Mortgage P&I
42%
$1,662
Property Taxes
7%
$295
Home Insurance
3%
$122
HOA
2%
$81
Property Management
15%
$598
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$997