Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.24% first-year return on $80,979 initial cash invested.
-1.24%
Cash On Cash
6.57%
Cap Rate
1.03
DSCR
$3,253
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,253 income − $3,337 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,253
Total Expenses
$3,337
Mortgage P&I
49%
$1,596
Property Taxes
2%
$54
Home Insurance
3%
$105
HOA
1%
$21
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813