Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.62% first-year return on $85,179 initial cash invested.
-6.62%
Cash On Cash
4.73%
Cap Rate
0.78
DSCR
$3,081
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $3,551 expenses = $470 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,081
Total Expenses
$3,551
Mortgage P&I
52%
$1,609
Property Taxes
11%
$352
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770