Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.98% first-year return on $80,979 initial cash invested.
-8.98%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$2,322
Rent
-$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $2,928 expenses = $606 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,322
Total Expenses
$2,928
Mortgage P&I
65%
$1,499
Property Taxes
9%
$210
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580