Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.22% first-year return on $80,958 initial cash invested.
-4.22%
Cash On Cash
5.44%
Cap Rate
0.9
DSCR
$3,370
Rent
-$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,370 income − $3,655 expenses = $285 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,958
Downpayment
20%
$59,960
Closing costs
1%
$2,998
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,370
Total Expenses
$3,655
Mortgage P&I
45%
$1,509
Property Taxes
12%
$405
Home Insurance
3%
$105
HOA
1%
$18
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842