Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.66% first-year return on $81,000 initial cash invested.
-13.66%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$2,316
Rent
-$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $3,238 expenses = $922 out of pocket
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
$2,316
Total Expenses
$3,238
Mortgage P&I
64%
$1,479
Property Taxes
22%
$506
Home Insurance
5%
$105
HOA
2%
$36
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579