Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.8% first-year return on $86,292 initial cash invested.
-17.8%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$1,311
Rent
-$1,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,311 income − $2,591 expenses = $1,280 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,292
Downpayment
20%
$65,040
Closing costs
1%
$3,252
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,311
Total Expenses
$2,591
Mortgage P&I
124%
$1,625
Property Taxes
17%
$220
Home Insurance
9%
$117
HOA
0%
$0
Property Management
15%
$197
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$328