Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.66% first-year return on $80,895 initial cash invested.
-2.66%
Cash On Cash
5.78%
Cap Rate
0.98
DSCR
$3,798
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,798 income − $3,977 expenses = $179 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,798
Total Expenses
$3,977
Mortgage P&I
39%
$1,470
Property Taxes
15%
$578
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950