Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.15% first-year return on $86,271 initial cash invested.
-4.15%
Cash On Cash
5.63%
Cap Rate
0.91
DSCR
$3,593
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,593 income − $3,891 expenses = $298 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,271
Downpayment
20%
$65,020
Closing costs
1%
$3,251
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,593
Total Expenses
$3,891
Mortgage P&I
47%
$1,678
Property Taxes
10%
$371
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898