Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.59% first-year return on $86,250 initial cash invested.
-6.59%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$3,497
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,497 income − $3,971 expenses = $474 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
$3,497
Total Expenses
$3,971
Mortgage P&I
47%
$1,638
Property Taxes
15%
$540
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874