Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.63% first-year return on $87,069 initial cash invested.
-6.63%
Cash On Cash
5.34%
Cap Rate
0.81
DSCR
$3,440
Rent
-$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,440 income − $3,921 expenses = $481 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,069
Downpayment
20%
$65,780
Closing costs
1%
$3,289
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,440
Total Expenses
$3,921
Mortgage P&I
53%
$1,807
Property Taxes
10%
$345
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860