Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.38% first-year return on $83,709 initial cash invested.
-30.38%
Cash On Cash
-2.06%
Cap Rate
-0.34
DSCR
$0
Rent
-$2,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,119 expenses = $2,119 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,709
Downpayment
20%
$62,580
Closing costs
1%
$3,129
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,119
Mortgage P&I
15820000%
$1,582
Property Taxes
4320000%
$432
Home Insurance
1050000%
$105
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0