Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.25% first-year return on $85,200 initial cash invested.
-5.25%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$2,792
Rent
-$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $3,165 expenses = $373 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
$2,792
Total Expenses
$3,165
Mortgage P&I
57%
$1,597
Property Taxes
4%
$115
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698