Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.22% first-year return on $80,979 initial cash invested.
-7.22%
Cash On Cash
4.4%
Cap Rate
0.75
DSCR
$2,971
Rent
-$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,971 income − $3,458 expenses = $487 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,971
Total Expenses
$3,458
Mortgage P&I
49%
$1,467
Property Taxes
15%
$459
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$743