Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.5% first-year return on $85,179 initial cash invested.
-9.5%
Cash On Cash
3.75%
Cap Rate
0.64
DSCR
$2,890
Rent
-$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,890 income − $3,564 expenses = $674 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,890
Total Expenses
$3,564
Mortgage P&I
54%
$1,557
Property Taxes
14%
$392
Home Insurance
4%
$112
HOA
4%
$115
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$722