Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.21% first-year return on $87,006 initial cash invested.
-2.21%
Cash On Cash
5.98%
Cap Rate
0.99
DSCR
$3,571
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,571 income − $3,731 expenses = $160 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,006
Downpayment
20%
$65,720
Closing costs
1%
$3,286
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,571
Total Expenses
$3,731
Mortgage P&I
46%
$1,654
Property Taxes
6%
$230
Home Insurance
4%
$126
HOA
0%
$6
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$893