Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.81% first-year return on $86,250 initial cash invested.
-12.81%
Cash On Cash
3.19%
Cap Rate
0.52
DSCR
$2,876
Rent
-$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,876 income − $3,797 expenses = $921 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,876
Total Expenses
$3,797
Mortgage P&I
58%
$1,670
Property Taxes
22%
$633
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$719