Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.4% first-year return on $80,979 initial cash invested.
-12.4%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$2,724
Rent
-$837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $3,561 expenses = $837 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,724
Total Expenses
$3,561
Mortgage P&I
57%
$1,543
Property Taxes
19%
$505
Home Insurance
4%
$105
HOA
4%
$100
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681