Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.01% first-year return on $85,200 initial cash invested.
-12.01%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$2,489
Rent
-$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,489 income − $3,342 expenses = $853 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,489
Total Expenses
$3,342
Mortgage P&I
63%
$1,572
Property Taxes
18%
$448
Home Insurance
5%
$114
HOA
1%
$13
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622