Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.77% first-year return on $87,006 initial cash invested.
-0.77%
Cash On Cash
6.24%
Cap Rate
1.05
DSCR
$3,419
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,419 income − $3,475 expenses = $56 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
$3,419
Total Expenses
$3,475
Mortgage P&I
48%
$1,628
Property Taxes
3%
$88
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855