Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.84% first-year return on $81,042 initial cash invested.
-17.84%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$1,638
Rent
-$1,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,638 income − $2,843 expenses = $1,205 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,042
Downpayment
20%
$60,040
Closing costs
1%
$3,002
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,638
Total Expenses
$2,843
Mortgage P&I
93%
$1,524
Property Taxes
23%
$373
Home Insurance
10%
$158
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410