Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.02% first-year return on $80,979 initial cash invested.
-9.02%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$2,136
Rent
-$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,136 income − $2,745 expenses = $609 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,136
Total Expenses
$2,745
Mortgage P&I
71%
$1,525
Property Taxes
4%
$91
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534