Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.57% first-year return on $85,116 initial cash invested.
-5.57%
Cash On Cash
5.46%
Cap Rate
0.85
DSCR
$3,587
Rent
-$395
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
7.0%
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
$3,587
Total Expenses
$3,982
Mortgage P&I
48%
$1,705
Property Taxes
14%
$498
Home Insurance
1%
$52
HOA
0%
$6
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$897