Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.55% first-year return on $81,084 initial cash invested.
-3.55%
Cash On Cash
5.87%
Cap Rate
0.93
DSCR
$3,431
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,431 income − $3,671 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,084
Downpayment
20%
$60,080
Closing costs
1%
$3,004
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,431
Total Expenses
$3,671
Mortgage P&I
46%
$1,573
Property Taxes
11%
$363
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858