Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.51% first-year return on $85,200 initial cash invested.
-8.51%
Cash On Cash
4.31%
Cap Rate
0.7
DSCR
$2,776
Rent
-$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $3,380 expenses = $604 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,776
Total Expenses
$3,380
Mortgage P&I
59%
$1,642
Property Taxes
11%
$294
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694