Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.54% first-year return on $85,200 initial cash invested.
-27.54%
Cash On Cash
-0.46%
Cap Rate
-0.07
DSCR
$1,270
Rent
-$1,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,270 income − $3,225 expenses = $1,955 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,270
Total Expenses
$3,225
Mortgage P&I
140%
$1,781
Property Taxes
51%
$647
Home Insurance
9%
$112
HOA
6%
$75
Property Management
15%
$190
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$318