Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.41% first-year return on $85,200 initial cash invested.
-8.41%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$2,359
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,359 income − $2,956 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,359
Total Expenses
$2,956
Mortgage P&I
68%
$1,597
Property Taxes
5%
$115
Home Insurance
5%
$112
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590