Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.22% first-year return on $86,292 initial cash invested.
-9.22%
Cash On Cash
4.72%
Cap Rate
0.7
DSCR
$3,066
Rent
-$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,066 income − $3,729 expenses = $663 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,292
Downpayment
20%
$65,040
Closing costs
1%
$3,252
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$3,729
Mortgage P&I
59%
$1,819
Property Taxes
10%
$319
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766