Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.17% first-year return on $86,250 initial cash invested.
-27.17%
Cash On Cash
-1.25%
Cap Rate
-0.21
DSCR
$610
Rent
-$1,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$610 income − $2,563 expenses = $1,953 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
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
$610
Total Expenses
$2,563
Mortgage P&I
261%
$1,591
Property Taxes
93%
$566
Home Insurance
19%
$114
HOA
0%
$0
Property Management
15%
$92
CapEx
4%
$24
Vacancy
0%
$0
Maintenance
4%
$24
Other
25%
$152