Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.61% first-year return on $85,095 initial cash invested.
-13.61%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$2,565
Rent
-$965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,565 income − $3,530 expenses = $965 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,095
Downpayment
20%
$63,900
Closing costs
1%
$3,195
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,565
Total Expenses
$3,530
Mortgage P&I
62%
$1,596
Property Taxes
23%
$586
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641