Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.25% first-year return on $86,922 initial cash invested.
-9.25%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$2,682
Rent
-$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $3,352 expenses = $670 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,922
Downpayment
20%
$65,640
Closing costs
1%
$3,282
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$3,352
Mortgage P&I
61%
$1,635
Property Taxes
12%
$312
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670