Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.82% first-year return on $81,000 initial cash invested.
-9.82%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$2,230
Rent
-$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $2,893 expenses = $663 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
$2,230
Total Expenses
$2,893
Mortgage P&I
67%
$1,486
Property Taxes
10%
$232
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558