Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.55% first-year return on $85,284 initial cash invested.
-0.55%
Cash On Cash
6.19%
Cap Rate
1.08
DSCR
$4,028
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,028 income − $4,067 expenses = $39 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,284
Downpayment
20%
$64,080
Closing costs
1%
$3,204
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,028
Total Expenses
$4,067
Mortgage P&I
38%
$1,531
Property Taxes
12%
$489
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,007