Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.78% first-year return on $86,229 initial cash invested.
-9.78%
Cash On Cash
3.94%
Cap Rate
0.64
DSCR
$2,820
Rent
-$703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,820 income − $3,523 expenses = $703 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,820
Total Expenses
$3,523
Mortgage P&I
59%
$1,658
Property Taxes
14%
$397
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705