Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.72% first-year return on $80,097 initial cash invested.
-9.72%
Cash On Cash
3.48%
Cap Rate
0.6
DSCR
$1,986
Rent
-$649
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,097
Downpayment
20%
$59,140
Closing costs
1%
$2,957
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,986
Total Expenses
$2,635
Mortgage P&I
72%
$1,427
Property Taxes
8%
$151
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496