Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.27% first-year return on $85,221 initial cash invested.
-1.27%
Cash On Cash
6.2%
Cap Rate
1.04
DSCR
$3,761
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,221
Downpayment
20%
$64,020
Closing costs
1%
$3,201
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,761
Total Expenses
$3,851
Mortgage P&I
42%
$1,594
Property Taxes
8%
$298
Home Insurance
3%
$121
HOA
1%
$34
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940