Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.66% first-year return on $80,979 initial cash invested.
-12.66%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$1,875
Rent
-$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,875 income − $2,729 expenses = $854 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
$1,875
Total Expenses
$2,729
Mortgage P&I
81%
$1,519
Property Taxes
11%
$205
Home Insurance
6%
$105
HOA
0%
$0
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$469