Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.6% first-year return on $80,979 initial cash invested.
-9.6%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$2,884
Rent
-$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,884 income − $3,532 expenses = $648 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
$2,884
Total Expenses
$3,532
Mortgage P&I
52%
$1,487
Property Taxes
19%
$556
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721