Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.99% first-year return on $80,979 initial cash invested.
-0.99%
Cash On Cash
6.36%
Cap Rate
1.05
DSCR
$3,439
Rent
-$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,439 income − $3,506 expenses = $67 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,439
Total Expenses
$3,506
Mortgage P&I
44%
$1,519
Property Taxes
7%
$230
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860