Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.19% first-year return on $81,000 initial cash invested.
-19.19%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$1,103
Rent
-$1,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,103 income − $2,398 expenses = $1,295 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,103
Total Expenses
$2,398
Mortgage P&I
137%
$1,514
Property Taxes
23%
$250
Home Insurance
10%
$105
HOA
0%
$0
Property Management
15%
$165
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$276