Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.46% first-year return on $86,607 initial cash invested.
-10.46%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$2,525
Rent
-$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,525 income − $3,280 expenses = $755 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,607
Downpayment
20%
$65,340
Closing costs
1%
$3,267
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,525
Total Expenses
$3,280
Mortgage P&I
64%
$1,627
Property Taxes
13%
$322
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631