Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.86% first-year return on $86,229 initial cash invested.
-5.86%
Cash On Cash
4.86%
Cap Rate
0.83
DSCR
$3,652
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,652 income − $4,073 expenses = $421 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,652
Total Expenses
$4,073
Mortgage P&I
44%
$1,590
Property Taxes
17%
$616
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913