Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.29% first-year return on $81,000 initial cash invested.
-1.29%
Cash On Cash
5.97%
Cap Rate
1.02
DSCR
$2,895
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,895 income − $2,982 expenses = $87 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
$2,895
Total Expenses
$2,982
Mortgage P&I
51%
$1,464
Property Taxes
0%
$6
Home Insurance
4%
$105
HOA
1%
$17
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724