Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.16% first-year return on $80,559 initial cash invested.
-4.16%
Cash On Cash
5.49%
Cap Rate
0.91
DSCR
$3,515
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,559
Downpayment
20%
$59,580
Closing costs
1%
$2,979
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,515
Total Expenses
$3,794
Mortgage P&I
43%
$1,501
Property Taxes
13%
$471
Home Insurance
3%
$105
HOA
1%
$29
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879