Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.34% first-year return on $80,979 initial cash invested.
-7.34%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$3,179
Rent
-$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,179 income − $3,674 expenses = $495 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,179
Total Expenses
$3,674
Mortgage P&I
47%
$1,487
Property Taxes
17%
$556
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$795