Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.26% first-year return on $80,790 initial cash invested.
-1.26%
Cash On Cash
6.16%
Cap Rate
1.03
DSCR
$3,169
Rent
-$85
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
6.4%
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
$3,169
Total Expenses
$3,254
Mortgage P&I
47%
$1,494
Property Taxes
4%
$134
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792