Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.09% first-year return on $86,229 initial cash invested.
-5.09%
Cash On Cash
5.13%
Cap Rate
0.86
DSCR
$3,421
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,421 income − $3,787 expenses = $366 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,421
Total Expenses
$3,787
Mortgage P&I
47%
$1,619
Property Taxes
12%
$410
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855