Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.75% first-year return on $85,200 initial cash invested.
-13.75%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$1,711
Rent
-$976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,711 income − $2,687 expenses = $976 out of pocket
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
$1,711
Total Expenses
$2,687
Mortgage P&I
92%
$1,568
Property Taxes
11%
$186
Home Insurance
7%
$112
HOA
0%
$0
Property Management
15%
$257
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$428