Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.1% first-year return on $80,979 initial cash invested.
-5.1%
Cash On Cash
4.86%
Cap Rate
0.84
DSCR
$2,878
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,878
Total Expenses
$3,222
Mortgage P&I
50%
$1,444
Property Taxes
5%
$153
Home Insurance
4%
$105
HOA
5%
$138
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720