Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.39% first-year return on $80,998 initial cash invested.
-18.39%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$1,782
Rent
-$1,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,782 income − $3,023 expenses = $1,241 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
$1,782
Total Expenses
$3,023
Mortgage P&I
82%
$1,468
Property Taxes
28%
$495
Home Insurance
6%
$105
HOA
6%
$100
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$446