Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.5% first-year return on $85,158 initial cash invested.
-10.5%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$2,734
Rent
-$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,734 income − $3,479 expenses = $745 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,158
Downpayment
20%
$63,960
Closing costs
1%
$3,198
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,734
Total Expenses
$3,479
Mortgage P&I
57%
$1,569
Property Taxes
15%
$412
Home Insurance
4%
$114
HOA
3%
$72
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684