Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.1% first-year return on $85,200 initial cash invested.
-13.1%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$2,429
Rent
-$930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,429 income − $3,359 expenses = $930 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,429
Total Expenses
$3,359
Mortgage P&I
64%
$1,557
Property Taxes
18%
$440
Home Insurance
5%
$112
HOA
4%
$85
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$607