Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.44% first-year return on $86,250 initial cash invested.
-19.44%
Cash On Cash
1.68%
Cap Rate
0.25
DSCR
$1,514
Rent
-$1,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,514 income − $2,911 expenses = $1,397 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,514
Total Expenses
$2,911
Mortgage P&I
118%
$1,792
Property Taxes
18%
$278
Home Insurance
8%
$114
HOA
0%
$0
Property Management
15%
$227
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$378