Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.92% first-year return on $80,139 initial cash invested.
-1.92%
Cash On Cash
5.86%
Cap Rate
1
DSCR
$3,170
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,139
Downpayment
20%
$59,180
Closing costs
1%
$2,959
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,170
Total Expenses
$3,298
Mortgage P&I
46%
$1,446
Property Taxes
7%
$226
Home Insurance
3%
$104
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792