Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.35% first-year return on $80,979 initial cash invested.
-1.35%
Cash On Cash
6.4%
Cap Rate
1.03
DSCR
$3,552
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,552 income − $3,643 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,552
Total Expenses
$3,643
Mortgage P&I
44%
$1,548
Property Taxes
8%
$285
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888