Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.73% first-year return on $81,000 initial cash invested.
-2.73%
Cash On Cash
5.94%
Cap Rate
0.97
DSCR
$3,333
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $3,517 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,333
Total Expenses
$3,517
Mortgage P&I
46%
$1,535
Property Taxes
8%
$278
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833