Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.13% first-year return on $80,790 initial cash invested.
-6.13%
Cash On Cash
4.64%
Cap Rate
0.79
DSCR
$2,855
Rent
-$413
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,855
Total Expenses
$3,268
Mortgage P&I
51%
$1,455
Property Taxes
12%
$338
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714