Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.36% first-year return on $86,187 initial cash invested.
-5.36%
Cash On Cash
4.97%
Cap Rate
0.83
DSCR
$2,858
Rent
-$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,858 income − $3,243 expenses = $385 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,187
Downpayment
20%
$64,940
Closing costs
1%
$3,247
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,858
Total Expenses
$3,243
Mortgage P&I
57%
$1,615
Property Taxes
5%
$141
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714