Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.87% first-year return on $85,284 initial cash invested.
-19.87%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$1,151
Rent
-$1,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,151 income − $2,563 expenses = $1,412 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
$1,151
Total Expenses
$2,563
Mortgage P&I
135%
$1,557
Property Taxes
30%
$341
Home Insurance
10%
$112
HOA
0%
$0
Property Management
15%
$173
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$288