Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.96% first-year return on $85,179 initial cash invested.
-19.96%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$1,443
Rent
-$1,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,443 income − $2,860 expenses = $1,417 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,443
Total Expenses
$2,860
Mortgage P&I
109%
$1,579
Property Taxes
31%
$441
Home Insurance
8%
$116
HOA
2%
$31
Property Management
15%
$216
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$361