Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.01% first-year return on $87,006 initial cash invested.
-2.01%
Cash On Cash
5.89%
Cap Rate
0.99
DSCR
$3,245
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,245 income − $3,391 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,006
Downpayment
20%
$65,720
Closing costs
1%
$3,286
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,245
Total Expenses
$3,391
Mortgage P&I
50%
$1,628
Property Taxes
3%
$88
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811