Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.09% first-year return on $80,832 initial cash invested.
-5.09%
Cash On Cash
5.01%
Cap Rate
0.85
DSCR
$3,118
Rent
-$343
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,832
Downpayment
20%
$59,840
Closing costs
1%
$2,992
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,118
Total Expenses
$3,461
Mortgage P&I
47%
$1,468
Property Taxes
13%
$390
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780