Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.03% first-year return on $80,895 initial cash invested.
-0.03%
Cash On Cash
6.55%
Cap Rate
1.09
DSCR
$3,529
Rent
-$2
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,529
Total Expenses
$3,531
Mortgage P&I
42%
$1,495
Property Taxes
7%
$238
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882