Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.02% first-year return on $80,979 initial cash invested.
-18.02%
Cash On Cash
1.95%
Cap Rate
0.29
DSCR
$1,213
Rent
-$1,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,213 income − $2,429 expenses = $1,216 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,213
Total Expenses
$2,429
Mortgage P&I
136%
$1,654
Property Taxes
7%
$87
Home Insurance
9%
$105
HOA
0%
$0
Property Management
15%
$182
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$303