Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.35% first-year return on $81,000 initial cash invested.
-13.35%
Cash On Cash
2.92%
Cap Rate
0.47
DSCR
$1,710
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,710 income − $2,611 expenses = $901 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,710
Total Expenses
$2,611
Mortgage P&I
91%
$1,562
Property Taxes
7%
$124
Home Insurance
6%
$105
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$428