Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.81% first-year return on $81,000 initial cash invested.
-7.81%
Cash On Cash
4.3%
Cap Rate
0.73
DSCR
$3,074
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,074
Total Expenses
$3,601
Mortgage P&I
48%
$1,479
Property Taxes
16%
$506
Home Insurance
3%
$105
HOA
1%
$36
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768