Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.18% first-year return on $85,200 initial cash invested.
-18.18%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$2,030
Rent
-$1,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,030 income − $3,321 expenses = $1,291 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,030
Total Expenses
$3,321
Mortgage P&I
80%
$1,625
Property Taxes
31%
$634
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$508