Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.08% first-year return on $80,769 initial cash invested.
-6.08%
Cash On Cash
4.67%
Cap Rate
0.8
DSCR
$2,873
Rent
-$409
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
$80,769
Downpayment
20%
$59,780
Closing costs
1%
$2,989
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,873
Total Expenses
$3,282
Mortgage P&I
51%
$1,456
Property Taxes
12%
$342
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718