Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.26% first-year return on $80,998 initial cash invested.
-13.26%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$1,596
Rent
-$895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,596 income − $2,491 expenses = $895 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,998
Downpayment
20%
$59,998
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,596
Total Expenses
$2,491
Mortgage P&I
94%
$1,494
Property Taxes
8%
$126
Home Insurance
7%
$105
HOA
0%
$0
Property Management
15%
$239
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$399