Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.53% first-year return on $85,116 initial cash invested.
-4.53%
Cash On Cash
5.1%
Cap Rate
0.87
DSCR
$2,771
Rent
-$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,771 income − $3,092 expenses = $321 out of pocket
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
$2,771
Total Expenses
$3,092
Mortgage P&I
57%
$1,569
Property Taxes
3%
$78
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693