Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.36% first-year return on $80,979 initial cash invested.
-4.36%
Cash On Cash
5.23%
Cap Rate
0.88
DSCR
$2,776
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $3,070 expenses = $294 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,776
Total Expenses
$3,070
Mortgage P&I
54%
$1,489
Property Taxes
5%
$144
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694