Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.04% first-year return on $85,200 initial cash invested.
-8.04%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$2,298
Rent
-$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,298 income − $2,869 expenses = $571 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,298
Total Expenses
$2,869
Mortgage P&I
70%
$1,599
Property Taxes
1%
$31
Home Insurance
5%
$112
HOA
1%
$24
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574