Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.76% first-year return on $81,000 initial cash invested.
-11.76%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$1,561
Rent
-$794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,561 income − $2,355 expenses = $794 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
$1,561
Total Expenses
$2,355
Mortgage P&I
94%
$1,474
Property Taxes
2%
$28
Home Insurance
7%
$105
HOA
0%
$0
Property Management
15%
$234
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$390