Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.84% first-year return on $80,895 initial cash invested.
-6.84%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$2,332
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,332 income − $2,793 expenses = $461 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,332
Total Expenses
$2,793
Mortgage P&I
65%
$1,505
Property Taxes
3%
$64
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583