Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.29% first-year return on $80,979 initial cash invested.
-17.29%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$1,477
Rent
-$1,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,477 income − $2,644 expenses = $1,167 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,477
Total Expenses
$2,644
Mortgage P&I
104%
$1,530
Property Taxes
20%
$300
Home Insurance
7%
$105
HOA
0%
$0
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$369