Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.29% first-year return on $86,250 initial cash invested.
-5.29%
Cash On Cash
5.29%
Cap Rate
0.85
DSCR
$3,193
Rent
-$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,193 income − $3,573 expenses = $380 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,193
Total Expenses
$3,573
Mortgage P&I
53%
$1,686
Property Taxes
6%
$198
Home Insurance
4%
$114
HOA
1%
$42
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798