Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.96% first-year return on $80,979 initial cash invested.
-17.96%
Cash On Cash
1.63%
Cap Rate
0.26
DSCR
$1,759
Rent
-$1,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,759 income − $2,971 expenses = $1,212 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,759
Total Expenses
$2,971
Mortgage P&I
88%
$1,549
Property Taxes
25%
$440
Home Insurance
6%
$105
HOA
2%
$33
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$440