Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.84% first-year return on $87,090 initial cash invested.
-7.84%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$2,561
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,561 income − $3,130 expenses = $569 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
$2,561
Total Expenses
$3,130
Mortgage P&I
65%
$1,658
Property Taxes
5%
$127
Home Insurance
5%
$117
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640