Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.32% first-year return on $86,250 initial cash invested.
-30.32%
Cash On Cash
-2.02%
Cap Rate
-0.34
DSCR
$0
Rent
-$2,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,179 expenses = $2,179 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
$0
Total Expenses
$2,179
Mortgage P&I
16310000%
$1,631
Property Taxes
3940000%
$394
Home Insurance
1140000%
$114
HOA
400000%
$40
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0