Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.19% first-year return on $80,454 initial cash invested.
-2.19%
Cash On Cash
5.75%
Cap Rate
0.99
DSCR
$3,235
Rent
-$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,454
Downpayment
20%
$59,480
Closing costs
1%
$2,974
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,235
Total Expenses
$3,382
Mortgage P&I
45%
$1,442
Property Taxes
8%
$267
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$809