Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.04% first-year return on $87,174 initial cash invested.
-2.04%
Cash On Cash
5.91%
Cap Rate
0.99
DSCR
$3,256
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,256 income − $3,404 expenses = $148 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,174
Downpayment
20%
$65,880
Closing costs
1%
$3,294
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,256
Total Expenses
$3,404
Mortgage P&I
50%
$1,641
Property Taxes
3%
$84
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814