Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.68% first-year return on $80,979 initial cash invested.
-10.68%
Cash On Cash
3.66%
Cap Rate
0.59
DSCR
$1,997
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,997 income − $2,718 expenses = $721 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,997
Total Expenses
$2,718
Mortgage P&I
78%
$1,556
Property Taxes
5%
$98
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$499