Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.08% first-year return on $80,979 initial cash invested.
-12.08%
Cash On Cash
3.13%
Cap Rate
0.51
DSCR
$1,949
Rent
-$815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,949 income − $2,764 expenses = $815 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,949
Total Expenses
$2,764
Mortgage P&I
78%
$1,519
Property Taxes
11%
$205
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$487