Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.88% first-year return on $81,042 initial cash invested.
-18.88%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$1,500
Rent
-$1,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,500 income − $2,775 expenses = $1,275 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
$1,500
Total Expenses
$2,775
Mortgage P&I
102%
$1,524
Property Taxes
25%
$373
Home Insurance
11%
$158
HOA
0%
$0
Property Management
15%
$225
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$375