Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.14% first-year return on $80,895 initial cash invested.
-8.14%
Cash On Cash
3.97%
Cap Rate
0.69
DSCR
$2,392
Rent
-$549
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
$80,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,392
Total Expenses
$2,941
Mortgage P&I
60%
$1,444
Property Taxes
10%
$241
Home Insurance
4%
$107
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598