Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.59% first-year return on $80,328 initial cash invested.
-5.59%
Cash On Cash
4.88%
Cap Rate
0.83
DSCR
$3,065
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,328
Downpayment
20%
$59,360
Closing costs
1%
$2,968
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,065
Total Expenses
$3,439
Mortgage P&I
48%
$1,458
Property Taxes
13%
$404
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766