Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.97% first-year return on $81,000 initial cash invested.
-13.97%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$2,852
Rent
-$943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,852 income − $3,795 expenses = $943 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
$2,852
Total Expenses
$3,795
Mortgage P&I
52%
$1,491
Property Taxes
23%
$669
Home Insurance
4%
$105
HOA
6%
$161
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713