Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.55% first-year return on $86,250 initial cash invested.
-2.55%
Cash On Cash
5.83%
Cap Rate
0.98
DSCR
$3,599
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,599 income − $3,782 expenses = $183 out of pocket
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
$3,599
Total Expenses
$3,782
Mortgage P&I
45%
$1,618
Property Taxes
8%
$284
Home Insurance
3%
$114
HOA
1%
$38
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900