Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3% first-year return on $86,271 initial cash invested.
-3%
Cash On Cash
5.73%
Cap Rate
0.95
DSCR
$3,259
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,259 income − $3,475 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,271
Downpayment
20%
$65,020
Closing costs
1%
$3,251
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,259
Total Expenses
$3,475
Mortgage P&I
50%
$1,638
Property Taxes
5%
$157
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$815