Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.67% first-year return on $86,985 initial cash invested.
-15.67%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$1,956
Rent
-$1,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,956 income − $3,092 expenses = $1,136 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,985
Downpayment
20%
$65,700
Closing costs
1%
$3,285
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,956
Total Expenses
$3,092
Mortgage P&I
84%
$1,645
Property Taxes
19%
$366
Home Insurance
6%
$116
HOA
1%
$27
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$489