Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.03% first-year return on $86,250 initial cash invested.
-1.03%
Cash On Cash
6.3%
Cap Rate
1.04
DSCR
$3,668
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,668 income − $3,742 expenses = $74 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
$3,668
Total Expenses
$3,742
Mortgage P&I
45%
$1,634
Property Taxes
6%
$233
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$917