Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18% first-year return on $85,200 initial cash invested.
-18%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$1,192
Rent
-$1,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,192 income − $2,470 expenses = $1,278 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
$1,192
Total Expenses
$2,470
Mortgage P&I
134%
$1,597
Property Taxes
16%
$188
Home Insurance
9%
$112
HOA
0%
$0
Property Management
15%
$179
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$298