Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.54% first-year return on $80,055 initial cash invested.
-0.54%
Cash On Cash
6.22%
Cap Rate
1.06
DSCR
$3,038
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,055
Downpayment
20%
$59,100
Closing costs
1%
$2,955
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,038
Total Expenses
$3,074
Mortgage P&I
48%
$1,445
Property Taxes
2%
$67
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760