Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.23% first-year return on $86,250 initial cash invested.
-14.23%
Cash On Cash
2.78%
Cap Rate
0.45
DSCR
$2,680
Rent
-$1,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,680 income − $3,703 expenses = $1,023 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
$2,680
Total Expenses
$3,703
Mortgage P&I
62%
$1,670
Property Taxes
24%
$633
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670