Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.62% first-year return on $80,979 initial cash invested.
-3.62%
Cash On Cash
5.53%
Cap Rate
0.91
DSCR
$2,821
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,821 income − $3,065 expenses = $244 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,821
Total Expenses
$3,065
Mortgage P&I
54%
$1,513
Property Taxes
3%
$93
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705