Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.83% first-year return on $80,202 initial cash invested.
-2.83%
Cash On Cash
5.53%
Cap Rate
0.96
DSCR
$3,407
Rent
-$189
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,202
Downpayment
20%
$59,240
Closing costs
1%
$2,962
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,407
Total Expenses
$3,596
Mortgage P&I
42%
$1,417
Property Taxes
13%
$444
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852