Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.45% first-year return on $87,090 initial cash invested.
-13.45%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$1,780
Rent
-$976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,780 income − $2,756 expenses = $976 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,780
Total Expenses
$2,756
Mortgage P&I
93%
$1,658
Property Taxes
7%
$127
Home Insurance
7%
$117
HOA
0%
$0
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$445