Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.02% first-year return on $81,021 initial cash invested.
-11.02%
Cash On Cash
4.08%
Cap Rate
0.62
DSCR
$2,967
Rent
-$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,967 income − $3,711 expenses = $744 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,021
Downpayment
20%
$60,020
Closing costs
1%
$3,001
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,967
Total Expenses
$3,711
Mortgage P&I
55%
$1,645
Property Taxes
18%
$523
Home Insurance
4%
$108
HOA
0%
$10
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742