Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.55% first-year return on $86,250 initial cash invested.
-4.55%
Cash On Cash
5.29%
Cap Rate
0.88
DSCR
$3,478
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,478 income − $3,805 expenses = $327 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
$3,478
Total Expenses
$3,805
Mortgage P&I
47%
$1,622
Property Taxes
11%
$399
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870