Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.22% first-year return on $86,250 initial cash invested.
-0.22%
Cash On Cash
6.44%
Cap Rate
1.08
DSCR
$3,590
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,590
Total Expenses
$3,606
Mortgage P&I
45%
$1,616
Property Taxes
3%
$98
Home Insurance
3%
$114
HOA
2%
$54
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898