Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.74% first-year return on $85,116 initial cash invested.
-6.74%
Cash On Cash
4.47%
Cap Rate
0.76
DSCR
$2,468
Rent
-$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,116
Downpayment
20%
$63,920
Closing costs
1%
$3,196
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,468
Total Expenses
$2,946
Mortgage P&I
64%
$1,569
Property Taxes
3%
$78
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617