Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.73% first-year return on $80,391 initial cash invested.
-6.73%
Cash On Cash
4.47%
Cap Rate
0.76
DSCR
$2,668
Rent
-$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,391
Downpayment
20%
$59,420
Closing costs
1%
$2,971
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,668
Total Expenses
$3,119
Mortgage P&I
54%
$1,450
Property Taxes
11%
$283
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667