Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.58% first-year return on $81,000 initial cash invested.
-10.58%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$2,244
Rent
-$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,244 income − $2,958 expenses = $714 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,244
Total Expenses
$2,958
Mortgage P&I
67%
$1,510
Property Taxes
12%
$265
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$561