Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.61% first-year return on $80,979 initial cash invested.
-6.61%
Cash On Cash
4.57%
Cap Rate
0.77
DSCR
$2,398
Rent
-$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,398 income − $2,844 expenses = $446 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,398
Total Expenses
$2,844
Mortgage P&I
62%
$1,491
Property Taxes
4%
$96
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600