Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.44% first-year return on $81,000 initial cash invested.
-11.44%
Cash On Cash
3.08%
Cap Rate
0.53
DSCR
$2,332
Rent
-$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,332 income − $3,104 expenses = $772 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,332
Total Expenses
$3,104
Mortgage P&I
62%
$1,450
Property Taxes
18%
$430
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583