Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.55% first-year return on $85,179 initial cash invested.
-11.55%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$1,994
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,994 income − $2,814 expenses = $820 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,994
Total Expenses
$2,814
Mortgage P&I
79%
$1,578
Property Taxes
8%
$167
Home Insurance
6%
$112
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498