Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.8% first-year return on $86,706 initial cash invested.
-9.8%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$2,044
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,706
Downpayment
20%
$59,720
Closing costs
1%
$2,986
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,044
Total Expenses
$2,752
Mortgage P&I
74%
$1,506
Property Taxes
8%
$166
Home Insurance
5%
$98
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511