Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.5% first-year return on $80,979 initial cash invested.
-2.5%
Cash On Cash
6.59%
Cap Rate
0.99
DSCR
$3,603
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,603 income − $3,772 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,603
Total Expenses
$3,772
Mortgage P&I
46%
$1,671
Property Taxes
7%
$267
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$901