Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.25% first-year return on $86,250 initial cash invested.
-8.25%
Cash On Cash
4.12%
Cap Rate
0.71
DSCR
$3,176
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,176 income − $3,769 expenses = $593 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,176
Total Expenses
$3,769
Mortgage P&I
50%
$1,581
Property Taxes
17%
$550
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794