Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.85% first-year return on $80,601 initial cash invested.
-0.85%
Cash On Cash
6.17%
Cap Rate
1.05
DSCR
$3,323
Rent
-$57
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,601
Downpayment
20%
$59,620
Closing costs
1%
$2,981
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,323
Total Expenses
$3,380
Mortgage P&I
44%
$1,456
Property Taxes
7%
$225
Home Insurance
3%
$104
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831