Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.31% first-year return on $85,179 initial cash invested.
-6.31%
Cash On Cash
4.57%
Cap Rate
0.79
DSCR
$2,965
Rent
-$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,965 income − $3,413 expenses = $448 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,965
Total Expenses
$3,413
Mortgage P&I
52%
$1,548
Property Taxes
11%
$329
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741