Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.54% first-year return on $85,095 initial cash invested.
-16.54%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$1,829
Rent
-$1,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,829 income − $3,002 expenses = $1,173 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,095
Downpayment
20%
$63,900
Closing costs
1%
$3,195
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,829
Total Expenses
$3,002
Mortgage P&I
87%
$1,584
Property Taxes
23%
$429
Home Insurance
6%
$112
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$457