Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.36% first-year return on $81,000 initial cash invested.
-20.36%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$1,928
Rent
-$1,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $3,302 expenses = $1,374 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
$1,928
Total Expenses
$3,302
Mortgage P&I
78%
$1,506
Property Taxes
36%
$699
Home Insurance
5%
$105
HOA
3%
$67
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482