Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.54% first-year return on $84,654 initial cash invested.
-26.54%
Cash On Cash
-1.18%
Cap Rate
-0.2
DSCR
$0
Rent
-$1,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,872 expenses = $1,872 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,654
Downpayment
20%
$63,480
Closing costs
1%
$3,174
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,872
Mortgage P&I
15610000%
$1,561
Property Taxes
1990000%
$199
Home Insurance
1120000%
$112
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0