Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.29% first-year return on $83,415 initial cash invested.
-27.29%
Cash On Cash
-1.32%
Cap Rate
-0.22
DSCR
$0
Rent
-$1,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,897 expenses = $1,897 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,415
Downpayment
20%
$62,300
Closing costs
1%
$3,115
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,897
Mortgage P&I
15550000%
$1,555
Property Taxes
2300000%
$230
Home Insurance
1120000%
$112
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0