Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.24% first-year return on $85,200 initial cash invested.
-13.24%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$1,905
Rent
-$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,905 income − $2,845 expenses = $940 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,905
Total Expenses
$2,845
Mortgage P&I
85%
$1,627
Property Taxes
1%
$22
Home Insurance
6%
$112
HOA
9%
$170
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476