Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.91% first-year return on $81,000 initial cash invested.
-21.91%
Cash On Cash
0.46%
Cap Rate
0.07
DSCR
$881
Rent
-$1,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$881 income − $2,360 expenses = $1,479 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
$881
Total Expenses
$2,360
Mortgage P&I
177%
$1,558
Property Taxes
31%
$275
Home Insurance
12%
$105
HOA
0%
$0
Property Management
15%
$132
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$220