Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.51% first-year return on $80,916 initial cash invested.
-16.51%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$1,226
Rent
-$1,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,226 income − $2,339 expenses = $1,113 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,916
Downpayment
20%
$59,920
Closing costs
1%
$2,996
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,226
Total Expenses
$2,339
Mortgage P&I
120%
$1,476
Property Taxes
15%
$179
Home Insurance
8%
$96
HOA
0%
$0
Property Management
15%
$184
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$306