Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.17% first-year return on $86,229 initial cash invested.
-11.17%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$3,003
Rent
-$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,003 income − $3,806 expenses = $803 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,003
Total Expenses
$3,806
Mortgage P&I
54%
$1,633
Property Taxes
21%
$618
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751