Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.32% first-year return on $81,000 initial cash invested.
-23.32%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$700
Rent
-$1,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$700 income − $2,274 expenses = $1,574 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$700
Total Expenses
$2,274
Mortgage P&I
223%
$1,558
Property Taxes
39%
$275
Home Insurance
15%
$105
HOA
0%
$0
Property Management
15%
$105
CapEx
4%
$28
Vacancy
0%
$0
Maintenance
4%
$28
Other
25%
$175