Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.48% first-year return on $80,916 initial cash invested.
-4.48%
Cash On Cash
4.97%
Cap Rate
0.87
DSCR
$2,878
Rent
-$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,878 income − $3,180 expenses = $302 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,916
Downpayment
20%
$59,920
Closing costs
1%
$2,996
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,878
Total Expenses
$3,180
Mortgage P&I
50%
$1,428
Property Taxes
8%
$230
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720