Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.59% first-year return on $80,979 initial cash invested.
-2.59%
Cash On Cash
5.71%
Cap Rate
0.97
DSCR
$3,100
Rent
-$175
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,100
Total Expenses
$3,275
Mortgage P&I
48%
$1,477
Property Taxes
7%
$205
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775