Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.04% first-year return on $86,250 initial cash invested.
-13.04%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$2,105
Rent
-$937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,105 income − $3,042 expenses = $937 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,105
Total Expenses
$3,042
Mortgage P&I
77%
$1,629
Property Taxes
14%
$289
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526