Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.03% first-year return on $85,284 initial cash invested.
-12.03%
Cash On Cash
3%
Cap Rate
0.51
DSCR
$2,406
Rent
-$855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $3,261 expenses = $855 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,284
Downpayment
20%
$64,080
Closing costs
1%
$3,204
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,406
Total Expenses
$3,261
Mortgage P&I
65%
$1,559
Property Taxes
18%
$428
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602