Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.07% first-year return on $80,769 initial cash invested.
-1.07%
Cash On Cash
6.08%
Cap Rate
1.04
DSCR
$3,403
Rent
-$72
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,769
Downpayment
20%
$59,780
Closing costs
1%
$2,989
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,403
Total Expenses
$3,475
Mortgage P&I
43%
$1,450
Property Taxes
9%
$294
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851