Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.44% first-year return on $81,000 initial cash invested.
-4.44%
Cash On Cash
5.05%
Cap Rate
0.86
DSCR
$2,482
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,482 income − $2,782 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,482
Total Expenses
$2,782
Mortgage P&I
59%
$1,464
Property Taxes
0%
$6
Home Insurance
4%
$105
HOA
1%
$17
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620