Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.27% first-year return on $86,229 initial cash invested.
-18.27%
Cash On Cash
1.56%
Cap Rate
0.25
DSCR
$1,777
Rent
-$1,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,777 income − $3,090 expenses = $1,313 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,777
Total Expenses
$3,090
Mortgage P&I
94%
$1,665
Property Taxes
26%
$458
Home Insurance
6%
$114
HOA
0%
$0
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444