Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.31% first-year return on $80,118 initial cash invested.
-7.31%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$2,662
Rent
-$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,118
Downpayment
20%
$59,160
Closing costs
1%
$2,958
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,662
Total Expenses
$3,150
Mortgage P&I
55%
$1,472
Property Taxes
10%
$275
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$666