Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.73% first-year return on $86,271 initial cash invested.
-4.73%
Cash On Cash
5.46%
Cap Rate
0.88
DSCR
$3,510
Rent
-$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,510 income − $3,850 expenses = $340 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
$3,510
Total Expenses
$3,850
Mortgage P&I
48%
$1,678
Property Taxes
11%
$371
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878