Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.09% first-year return on $81,000 initial cash invested.
-0.09%
Cash On Cash
6.22%
Cap Rate
1.1
DSCR
$3,558
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,558 income − $3,564 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
5.9%
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
$3,558
Total Expenses
$3,564
Mortgage P&I
40%
$1,420
Property Taxes
9%
$331
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890