Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18% first-year return on $85,179 initial cash invested.
-18%
Cash On Cash
1.69%
Cap Rate
0.27
DSCR
$2,032
Rent
-$1,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,032 income − $3,310 expenses = $1,278 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,032
Total Expenses
$3,310
Mortgage P&I
81%
$1,648
Property Taxes
28%
$575
Home Insurance
6%
$112
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$508