Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.01% first-year return on $86,250 initial cash invested.
-3.01%
Cash On Cash
5.83%
Cap Rate
0.96
DSCR
$3,626
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,626 income − $3,842 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,626
Total Expenses
$3,842
Mortgage P&I
45%
$1,649
Property Taxes
9%
$339
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906