Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.59% first-year return on $85,200 initial cash invested.
-11.59%
Cash On Cash
3.09%
Cap Rate
0.53
DSCR
$2,006
Rent
-$823
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
$2,006
Total Expenses
$2,829
Mortgage P&I
78%
$1,568
Property Taxes
9%
$186
Home Insurance
6%
$112
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502