Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.42% first-year return on $81,000 initial cash invested.
-3.42%
Cash On Cash
5.53%
Cap Rate
0.92
DSCR
$2,765
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,765 income − $2,996 expenses = $231 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,765
Total Expenses
$2,996
Mortgage P&I
54%
$1,503
Property Taxes
2%
$60
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691