Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.75% first-year return on $83,541 initial cash invested.
-30.75%
Cash On Cash
-2.26%
Cap Rate
-0.38
DSCR
$0
Rent
-$2,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,141 expenses = $2,141 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,541
Downpayment
20%
$62,420
Closing costs
1%
$3,121
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,141
Mortgage P&I
15530000%
$1,553
Property Taxes
4710000%
$471
Home Insurance
1170000%
$117
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0