Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.18% first-year return on $85,095 initial cash invested.
-6.18%
Cash On Cash
4.74%
Cap Rate
0.81
DSCR
$3,486
Rent
-$438
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,095
Downpayment
20%
$63,900
Closing costs
1%
$3,195
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,486
Total Expenses
$3,924
Mortgage P&I
45%
$1,562
Property Taxes
16%
$546
Home Insurance
3%
$114
HOA
1%
$29
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$872