Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.99% first-year return on $85,200 initial cash invested.
-2.99%
Cash On Cash
5.94%
Cap Rate
0.96
DSCR
$3,576
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,576 income − $3,788 expenses = $212 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
$3,576
Total Expenses
$3,788
Mortgage P&I
46%
$1,653
Property Taxes
9%
$307
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894