Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.89% first-year return on $80,937 initial cash invested.
-4.89%
Cash On Cash
5.08%
Cap Rate
0.86
DSCR
$2,915
Rent
-$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,915 income − $3,245 expenses = $330 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,937
Downpayment
20%
$59,940
Closing costs
1%
$2,997
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,915
Total Expenses
$3,245
Mortgage P&I
51%
$1,482
Property Taxes
9%
$255
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729