Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.82% first-year return on $85,200 initial cash invested.
-3.82%
Cash On Cash
5.43%
Cap Rate
0.91
DSCR
$3,032
Rent
-$271
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,032
Total Expenses
$3,303
Mortgage P&I
53%
$1,598
Property Taxes
5%
$138
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758