Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.38% first-year return on $86,145 initial cash invested.
-10.38%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$2,754
Rent
-$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,145
Downpayment
20%
$64,900
Closing costs
1%
$3,245
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,754
Total Expenses
$3,499
Mortgage P&I
58%
$1,589
Property Taxes
17%
$473
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688