Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.52% first-year return on $81,021 initial cash invested.
-29.52%
Cash On Cash
-1.76%
Cap Rate
-0.29
DSCR
$1,345
Rent
-$1,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,345 income − $3,338 expenses = $1,993 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,021
Downpayment
20%
$60,020
Closing costs
1%
$3,001
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,345
Total Expenses
$3,338
Mortgage P&I
111%
$1,498
Property Taxes
81%
$1,085
Home Insurance
8%
$109
HOA
0%
$0
Property Management
15%
$202
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$336