Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.07% first-year return on $81,000 initial cash invested.
-13.07%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$1,946
Rent
-$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,946 income − $2,828 expenses = $882 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
$1,946
Total Expenses
$2,828
Mortgage P&I
77%
$1,493
Property Taxes
15%
$296
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486