Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.11% first-year return on $81,000 initial cash invested.
-7.11%
Cash On Cash
4.52%
Cap Rate
0.76
DSCR
$3,077
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,077 income − $3,557 expenses = $480 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,077
Total Expenses
$3,557
Mortgage P&I
48%
$1,486
Property Taxes
15%
$472
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769