Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.13% first-year return on $80,979 initial cash invested.
-13.13%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$1,731
Rent
-$886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,731 income − $2,617 expenses = $886 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.0%
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
$1,731
Total Expenses
$2,617
Mortgage P&I
83%
$1,445
Property Taxes
14%
$236
Home Insurance
6%
$105
HOA
0%
$0
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$433