Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.03% first-year return on $86,250 initial cash invested.
-9.03%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$2,314
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,314 income − $2,963 expenses = $649 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,314
Total Expenses
$2,963
Mortgage P&I
70%
$1,631
Property Taxes
2%
$54
Home Insurance
5%
$117
HOA
2%
$50
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$578