Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6% first-year return on $86,250 initial cash invested.
-6%
Cash On Cash
4.8%
Cap Rate
0.82
DSCR
$3,403
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,403 income − $3,834 expenses = $431 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,403
Total Expenses
$3,834
Mortgage P&I
47%
$1,595
Property Taxes
13%
$429
Home Insurance
3%
$114
HOA
2%
$63
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851