Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.02% first-year return on $86,250 initial cash invested.
-21.02%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$1,325
Rent
-$1,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,325 income − $2,836 expenses = $1,511 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,325
Total Expenses
$2,836
Mortgage P&I
123%
$1,626
Property Taxes
35%
$460
Home Insurance
9%
$114
HOA
0%
$0
Property Management
15%
$199
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$331