Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.18% first-year return on $81,000 initial cash invested.
-4.18%
Cash On Cash
5.42%
Cap Rate
0.91
DSCR
$3,792
Rent
-$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,792 income − $4,074 expenses = $282 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,792
Total Expenses
$4,074
Mortgage P&I
39%
$1,486
Property Taxes
16%
$602
Home Insurance
3%
$105
HOA
2%
$60
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948