Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.18% first-year return on $85,137 initial cash invested.
-13.18%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$2,085
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,085 income − $3,020 expenses = $935 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,137
Downpayment
20%
$63,940
Closing costs
1%
$3,197
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,085
Total Expenses
$3,020
Mortgage P&I
77%
$1,600
Property Taxes
15%
$315
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$521