Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.69% first-year return on $86,250 initial cash invested.
-12.69%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$2,237
Rent
-$912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,237 income − $3,149 expenses = $912 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,237
Total Expenses
$3,149
Mortgage P&I
73%
$1,636
Property Taxes
15%
$326
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$559