Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.28% first-year return on $81,000 initial cash invested.
-0.28%
Cash On Cash
6.41%
Cap Rate
1.09
DSCR
$3,790
Rent
-$19
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,790
Total Expenses
$3,809
Mortgage P&I
39%
$1,469
Property Taxes
11%
$415
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948