Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.85% first-year return on $80,916 initial cash invested.
-9.85%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$1,928
Rent
-$664
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
$80,916
Downpayment
20%
$59,920
Closing costs
1%
$2,996
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,928
Total Expenses
$2,592
Mortgage P&I
76%
$1,464
Property Taxes
3%
$58
Home Insurance
5%
$105
HOA
2%
$40
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482