Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.7% first-year return on $85,179 initial cash invested.
-1.7%
Cash On Cash
6.3%
Cap Rate
1.01
DSCR
$3,528
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,528 income − $3,649 expenses = $121 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,528
Total Expenses
$3,649
Mortgage P&I
47%
$1,660
Property Taxes
5%
$184
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882