Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.18% first-year return on $78,291 initial cash invested.
-26.18%
Cash On Cash
-1.25%
Cap Rate
-0.21
DSCR
$0
Rent
-$1,708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,708 expenses = $1,708 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,291
Downpayment
20%
$57,420
Closing costs
1%
$2,871
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,708
Mortgage P&I
14090000%
$1,409
Property Taxes
1970000%
$197
Home Insurance
1020000%
$102
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0