Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.81% first-year return on $81,000 initial cash invested.
-11.81%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$2,303
Rent
-$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,303 income − $3,100 expenses = $797 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,303
Total Expenses
$3,100
Mortgage P&I
64%
$1,474
Property Taxes
18%
$416
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576