Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.54% first-year return on $86,229 initial cash invested.
-21.54%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$1,004
Rent
-$1,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,004 income − $2,552 expenses = $1,548 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,004
Total Expenses
$2,552
Mortgage P&I
160%
$1,604
Property Taxes
35%
$350
Home Insurance
12%
$116
HOA
0%
$0
Property Management
15%
$151
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$251