Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.43% first-year return on $81,000 initial cash invested.
-0.43%
Cash On Cash
6.42%
Cap Rate
1.07
DSCR
$3,325
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,325 income − $3,354 expenses = $29 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,325
Total Expenses
$3,354
Mortgage P&I
45%
$1,500
Property Taxes
5%
$153
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831