Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.17% first-year return on $85,200 initial cash invested.
-17.17%
Cash On Cash
1.98%
Cap Rate
0.32
DSCR
$2,223
Rent
-$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $3,442 expenses = $1,219 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,223
Total Expenses
$3,442
Mortgage P&I
75%
$1,658
Property Taxes
25%
$552
Home Insurance
5%
$112
HOA
2%
$53
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556