Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.88% first-year return on $85,179 initial cash invested.
-16.88%
Cash On Cash
1.85%
Cap Rate
0.3
DSCR
$1,855
Rent
-$1,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,855 income − $3,053 expenses = $1,198 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
$1,855
Total Expenses
$3,053
Mortgage P&I
87%
$1,617
Property Taxes
23%
$424
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464