Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.37% first-year return on $86,229 initial cash invested.
-5.37%
Cash On Cash
4.96%
Cap Rate
0.84
DSCR
$3,098
Rent
-$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,098 income − $3,484 expenses = $386 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,098
Total Expenses
$3,484
Mortgage P&I
52%
$1,606
Property Taxes
9%
$277
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774