Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.72% first-year return on $77,829 initial cash invested.
-31.72%
Cash On Cash
-2.63%
Cap Rate
-0.44
DSCR
$0
Rent
-$2,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,057 expenses = $2,057 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,057
Mortgage P&I
14330000%
$1,433
Property Taxes
5230000%
$523
Home Insurance
1010000%
$101
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0