Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.9% first-year return on $86,250 initial cash invested.
-12.9%
Cash On Cash
3.16%
Cap Rate
0.51
DSCR
$2,598
Rent
-$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,598 income − $3,525 expenses = $927 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,598
Total Expenses
$3,525
Mortgage P&I
65%
$1,679
Property Taxes
17%
$438
Home Insurance
4%
$114
HOA
2%
$46
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650