Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.28% first-year return on $85,200 initial cash invested.
-8.28%
Cash On Cash
4.1%
Cap Rate
0.7
DSCR
$3,091
Rent
-$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,091
Total Expenses
$3,679
Mortgage P&I
50%
$1,557
Property Taxes
14%
$440
Home Insurance
4%
$112
HOA
3%
$85
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773