Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.44% first-year return on $81,000 initial cash invested.
-28.44%
Cash On Cash
-1.86%
Cap Rate
-0.32
DSCR
$0
Rent
-$1,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,920 expenses = $1,920 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,920
Mortgage P&I
14560000%
$1,456
Property Taxes
3590000%
$359
Home Insurance
1050000%
$105
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0