Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.94% first-year return on $82,029 initial cash invested.
-27.94%
Cash On Cash
-1.34%
Cap Rate
-0.22
DSCR
$0
Rent
-$1,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,910 expenses = $1,910 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,029
Downpayment
20%
$60,980
Closing costs
1%
$3,049
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,910
Mortgage P&I
15700000%
$1,570
Property Taxes
2110000%
$211
Home Insurance
1070000%
$107
HOA
220000%
$22
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0