Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.34% first-year return on $80,979 initial cash invested.
-4.34%
Cash On Cash
5.26%
Cap Rate
0.87
DSCR
$2,583
Rent
-$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,583 income − $2,876 expenses = $293 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,583
Total Expenses
$2,876
Mortgage P&I
58%
$1,504
Property Taxes
1%
$28
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646