Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.32% first-year return on $85,200 initial cash invested.
-4.32%
Cash On Cash
5.28%
Cap Rate
0.9
DSCR
$3,838
Rent
-$307
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
6.2%
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
$3,838
Total Expenses
$4,145
Mortgage P&I
41%
$1,562
Property Taxes
16%
$627
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960