Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.52% first-year return on $85,221 initial cash invested.
-5.52%
Cash On Cash
5.07%
Cap Rate
0.84
DSCR
$3,214
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,214 income − $3,606 expenses = $392 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,221
Downpayment
20%
$64,020
Closing costs
1%
$3,201
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,214
Total Expenses
$3,606
Mortgage P&I
50%
$1,616
Property Taxes
10%
$330
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804