Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.26% first-year return on $86,250 initial cash invested.
-19.26%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$2,064
Rent
-$1,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $3,448 expenses = $1,384 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,064
Total Expenses
$3,448
Mortgage P&I
78%
$1,617
Property Taxes
31%
$650
Home Insurance
6%
$114
HOA
4%
$75
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516