Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.13% first-year return on $80,790 initial cash invested.
-29.13%
Cash On Cash
-1.72%
Cap Rate
-0.28
DSCR
$0
Rent
-$1,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,961 expenses = $1,961 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,961
Mortgage P&I
15330000%
$1,533
Property Taxes
3230000%
$323
Home Insurance
1050000%
$105
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0