Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.95% first-year return on $87,153 initial cash invested.
-21.95%
Cash On Cash
0.21%
Cap Rate
0.04
DSCR
$916
Rent
-$1,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$916 income − $2,510 expenses = $1,594 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
$916
Total Expenses
$2,510
Mortgage P&I
176%
$1,614
Property Taxes
37%
$339
Home Insurance
13%
$117
HOA
0%
$0
Property Management
15%
$137
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$229