Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.29% first-year return on $80,979 initial cash invested.
-9.29%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$2,044
Rent
-$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,044 income − $2,671 expenses = $627 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
$2,044
Total Expenses
$2,671
Mortgage P&I
73%
$1,499
Property Taxes
4%
$85
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511