Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.55% first-year return on $81,000 initial cash invested.
-10.55%
Cash On Cash
3.92%
Cap Rate
0.61
DSCR
$2,284
Rent
-$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $2,996 expenses = $712 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,284
Total Expenses
$2,996
Mortgage P&I
70%
$1,601
Property Taxes
8%
$194
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571