Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.31% first-year return on $81,021 initial cash invested.
-31.31%
Cash On Cash
-2.29%
Cap Rate
-0.38
DSCR
$1,110
Rent
-$2,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,110 income − $3,224 expenses = $2,114 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
$1,110
Total Expenses
$3,224
Mortgage P&I
135%
$1,498
Property Taxes
98%
$1,085
Home Insurance
10%
$109
HOA
0%
$0
Property Management
15%
$166
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$278