Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.89% first-year return on $81,000 initial cash invested.
-12.89%
Cash On Cash
2.92%
Cap Rate
0.48
DSCR
$2,208
Rent
-$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $3,078 expenses = $870 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,208
Total Expenses
$3,078
Mortgage P&I
68%
$1,511
Property Taxes
18%
$403
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552