Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.15% first-year return on $80,412 initial cash invested.
-25.15%
Cash On Cash
-0.88%
Cap Rate
-0.15
DSCR
$0
Rent
-$1,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,685 expenses = $1,685 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,412
Downpayment
20%
$59,440
Closing costs
1%
$2,972
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,685
Mortgage P&I
14680000%
$1,468
Property Taxes
1100000%
$110
Home Insurance
1070000%
$107
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0