Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.9% first-year return on $86,250 initial cash invested.
-11.9%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$1,872
Rent
-$855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,872 income − $2,727 expenses = $855 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
$1,872
Total Expenses
$2,727
Mortgage P&I
87%
$1,630
Property Taxes
4%
$84
Home Insurance
6%
$114
HOA
0%
$0
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468