Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.73% first-year return on $86,250 initial cash invested.
-2.73%
Cash On Cash
5.76%
Cap Rate
0.95
DSCR
$3,041
Rent
-$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,041 income − $3,237 expenses = $196 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,041
Total Expenses
$3,237
Mortgage P&I
54%
$1,635
Property Taxes
1%
$28
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760