Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.48% first-year return on $80,998 initial cash invested.
-19.48%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$1,641
Rent
-$1,315
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,998
Downpayment
20%
$59,998
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,641
Total Expenses
$2,956
Mortgage P&I
89%
$1,468
Property Taxes
30%
$495
Home Insurance
6%
$105
HOA
6%
$100
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410