Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.67% first-year return on $84,780 initial cash invested.
-27.67%
Cash On Cash
-1.15%
Cap Rate
-0.18
DSCR
$0
Rent
-$1,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,955 expenses = $1,955 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,780
Downpayment
20%
$63,600
Closing costs
1%
$3,180
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,955
Mortgage P&I
16500000%
$1,650
Property Taxes
1940000%
$194
Home Insurance
1110000%
$111
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0