Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.18% first-year return on $81,000 initial cash invested.
-6.18%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$2,833
Rent
-$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,833 income − $3,250 expenses = $417 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,833
Total Expenses
$3,250
Mortgage P&I
53%
$1,497
Property Taxes
10%
$289
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708