Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.43% first-year return on $87,090 initial cash invested.
-8.43%
Cash On Cash
3.88%
Cap Rate
0.67
DSCR
$2,234
Rent
-$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,234 income − $2,846 expenses = $612 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
$2,234
Total Expenses
$2,846
Mortgage P&I
71%
$1,587
Property Taxes
3%
$73
Home Insurance
5%
$115
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558