Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.67% first-year return on $87,090 initial cash invested.
-6.67%
Cash On Cash
4.35%
Cap Rate
0.76
DSCR
$2,566
Rent
-$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,566 income − $3,050 expenses = $484 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,566
Total Expenses
$3,050
Mortgage P&I
61%
$1,574
Property Taxes
5%
$128
Home Insurance
4%
$115
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642