Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.85% first-year return on $80,580 initial cash invested.
-5.85%
Cash On Cash
4.68%
Cap Rate
0.81
DSCR
$3,032
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,580
Downpayment
20%
$59,600
Closing costs
1%
$2,980
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,032
Total Expenses
$3,425
Mortgage P&I
47%
$1,434
Property Taxes
14%
$428
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758