Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.48% first-year return on $86,250 initial cash invested.
-4.48%
Cash On Cash
5.28%
Cap Rate
0.88
DSCR
$3,330
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $3,652 expenses = $322 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
$3,330
Total Expenses
$3,652
Mortgage P&I
49%
$1,618
Property Taxes
9%
$284
Home Insurance
3%
$114
HOA
1%
$38
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832