Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.22% first-year return on $86,250 initial cash invested.
-17.22%
Cash On Cash
1.93%
Cap Rate
0.31
DSCR
$2,044
Rent
-$1,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,044 income − $3,282 expenses = $1,238 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,044
Total Expenses
$3,282
Mortgage P&I
82%
$1,678
Property Taxes
25%
$508
Home Insurance
6%
$114
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511