Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.5% first-year return on $81,882 initial cash invested.
-24.5%
Cash On Cash
-0.8%
Cap Rate
-0.14
DSCR
$0
Rent
-$1,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,882
Downpayment
20%
$60,840
Closing costs
1%
$3,042
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,672
Mortgage P&I
14690000%
$1,469
Property Taxes
950000%
$95
Home Insurance
1080000%
$108
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0