Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.92% first-year return on $83,751 initial cash invested.
-24.92%
Cash On Cash
-0.71%
Cap Rate
-0.12
DSCR
$0
Rent
-$1,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,739 expenses = $1,739 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,751
Downpayment
20%
$62,620
Closing costs
1%
$3,131
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,739
Mortgage P&I
15530000%
$1,553
Property Taxes
720000%
$72
Home Insurance
1140000%
$114
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0