Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.27% first-year return on $80,517 initial cash invested.
-8.27%
Cash On Cash
3.89%
Cap Rate
0.68
DSCR
$2,420
Rent
-$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,517
Downpayment
20%
$59,540
Closing costs
1%
$2,977
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,420
Total Expenses
$2,975
Mortgage P&I
59%
$1,424
Property Taxes
12%
$284
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$605