Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.37% first-year return on $80,895 initial cash invested.
-17.37%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$1,401
Rent
-$1,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,401 income − $2,572 expenses = $1,171 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,401
Total Expenses
$2,572
Mortgage P&I
108%
$1,518
Property Taxes
20%
$277
Home Insurance
7%
$105
HOA
0%
$0
Property Management
15%
$210
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$350