Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.2% first-year return on $85,179 initial cash invested.
-17.2%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$1,809
Rent
-$1,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,809 income − $3,030 expenses = $1,221 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,809
Total Expenses
$3,030
Mortgage P&I
89%
$1,617
Property Taxes
23%
$424
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452