Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.22% first-year return on $80,895 initial cash invested.
-12.22%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$1,862
Rent
-$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,862 income − $2,686 expenses = $824 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,862
Total Expenses
$2,686
Mortgage P&I
80%
$1,482
Property Taxes
11%
$203
Home Insurance
6%
$108
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$466