Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.11% first-year return on $81,063 initial cash invested.
-8.11%
Cash On Cash
4.44%
Cap Rate
0.72
DSCR
$2,903
Rent
-$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,903 income − $3,451 expenses = $548 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,063
Downpayment
20%
$60,060
Closing costs
1%
$3,003
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,903
Total Expenses
$3,451
Mortgage P&I
53%
$1,543
Property Taxes
14%
$410
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726