Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.2% first-year return on $85,116 initial cash invested.
-4.2%
Cash On Cash
5.3%
Cap Rate
0.9
DSCR
$3,351
Rent
-$298
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
6.3%
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
$3,351
Total Expenses
$3,649
Mortgage P&I
47%
$1,575
Property Taxes
10%
$326
Home Insurance
3%
$112
HOA
1%
$27
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838