Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.21% first-year return on $80,790 initial cash invested.
-2.21%
Cash On Cash
5.76%
Cap Rate
1
DSCR
$3,554
Rent
-$149
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,554
Total Expenses
$3,703
Mortgage P&I
41%
$1,441
Property Taxes
13%
$452
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888