Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.97% first-year return on $80,958 initial cash invested.
-8.97%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$2,248
Rent
-$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $2,853 expenses = $605 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,958
Downpayment
20%
$59,960
Closing costs
1%
$2,998
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,248
Total Expenses
$2,853
Mortgage P&I
67%
$1,498
Property Taxes
7%
$168
Home Insurance
5%
$108
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562