Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.09% first-year return on $86,145 initial cash invested.
-12.09%
Cash On Cash
3.52%
Cap Rate
0.56
DSCR
$2,723
Rent
-$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,723 income − $3,591 expenses = $868 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,145
Downpayment
20%
$64,900
Closing costs
1%
$3,245
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,723
Total Expenses
$3,591
Mortgage P&I
63%
$1,712
Property Taxes
17%
$458
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681