Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.15% first-year return on $80,874 initial cash invested.
-2.15%
Cash On Cash
5.75%
Cap Rate
1
DSCR
$3,574
Rent
-$145
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
$80,874
Downpayment
20%
$59,880
Closing costs
1%
$2,994
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,574
Total Expenses
$3,719
Mortgage P&I
40%
$1,436
Property Taxes
13%
$453
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894