Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.33% first-year return on $87,153 initial cash invested.
-22.33%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$863
Rent
-$1,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$863 income − $2,485 expenses = $1,622 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,153
Downpayment
20%
$65,860
Closing costs
1%
$3,293
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$863
Total Expenses
$2,485
Mortgage P&I
187%
$1,614
Property Taxes
39%
$339
Home Insurance
14%
$117
HOA
0%
$0
Property Management
15%
$129
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$216