Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.89% first-year return on $85,158 initial cash invested.
-6.89%
Cash On Cash
4.87%
Cap Rate
0.79
DSCR
$3,386
Rent
-$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $3,875 expenses = $489 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,158
Downpayment
20%
$63,960
Closing costs
1%
$3,198
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,386
Total Expenses
$3,875
Mortgage P&I
49%
$1,652
Property Taxes
14%
$485
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846