Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.38% first-year return on $86,166 initial cash invested.
-6.38%
Cash On Cash
4.65%
Cap Rate
0.78
DSCR
$2,652
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,652 income − $3,110 expenses = $458 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,166
Downpayment
20%
$64,920
Closing costs
1%
$3,246
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,652
Total Expenses
$3,110
Mortgage P&I
61%
$1,610
Property Taxes
3%
$78
Home Insurance
5%
$124
HOA
1%
$25
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663