Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.96% first-year return on $80,998 initial cash invested.
-17.96%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$1,837
Rent
-$1,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,837 income − $3,049 expenses = $1,212 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,998
Downpayment
20%
$59,998
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,837
Total Expenses
$3,049
Mortgage P&I
80%
$1,468
Property Taxes
27%
$495
Home Insurance
6%
$105
HOA
5%
$100
Property Management
15%
$276
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$459