Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.05% first-year return on $86,229 initial cash invested.
-13.05%
Cash On Cash
3.08%
Cap Rate
0.49
DSCR
$1,983
Rent
-$938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,983 income − $2,921 expenses = $938 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,983
Total Expenses
$2,921
Mortgage P&I
85%
$1,694
Property Taxes
8%
$162
Home Insurance
6%
$114
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496