Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.42% first-year return on $80,895 initial cash invested.
-1.42%
Cash On Cash
6.35%
Cap Rate
1.03
DSCR
$3,473
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,473 income − $3,569 expenses = $96 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,473
Total Expenses
$3,569
Mortgage P&I
44%
$1,543
Property Taxes
7%
$252
Home Insurance
3%
$107
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868