Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.61% first-year return on $86,250 initial cash invested.
-14.61%
Cash On Cash
2.55%
Cap Rate
0.41
DSCR
$1,829
Rent
-$1,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,829 income − $2,879 expenses = $1,050 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,829
Total Expenses
$2,879
Mortgage P&I
91%
$1,668
Property Taxes
12%
$220
Home Insurance
6%
$114
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$457