Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.76% first-year return on $81,063 initial cash invested.
-10.76%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$2,391
Rent
-$727
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,063
Downpayment
20%
$60,060
Closing costs
1%
$3,003
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,391
Total Expenses
$3,118
Mortgage P&I
63%
$1,517
Property Taxes
15%
$349
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598