Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.19% first-year return on $81,000 initial cash invested.
-13.19%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$2,172
Rent
-$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $3,062 expenses = $890 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
$2,172
Total Expenses
$3,062
Mortgage P&I
70%
$1,511
Property Taxes
19%
$403
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$543