Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.75% first-year return on $80,664 initial cash invested.
-6.75%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$2,603
Rent
-$454
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,664
Downpayment
20%
$59,680
Closing costs
1%
$2,984
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,603
Total Expenses
$3,057
Mortgage P&I
57%
$1,479
Property Taxes
7%
$195
Home Insurance
4%
$105
HOA
1%
$29
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651