Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.87% first-year return on $85,179 initial cash invested.
-4.87%
Cash On Cash
5.02%
Cap Rate
0.85
DSCR
$2,846
Rent
-$346
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
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,846
Total Expenses
$3,192
Mortgage P&I
55%
$1,570
Property Taxes
5%
$143
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712