Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.27% first-year return on $85,200 initial cash invested.
-17.27%
Cash On Cash
1.95%
Cap Rate
0.31
DSCR
$2,208
Rent
-$1,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $3,434 expenses = $1,226 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
$2,208
Total Expenses
$3,434
Mortgage P&I
75%
$1,658
Property Taxes
25%
$552
Home Insurance
5%
$112
HOA
2%
$53
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552