Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.24% first-year return on $83,037 initial cash invested.
-28.24%
Cash On Cash
-1.34%
Cap Rate
-0.21
DSCR
$0
Rent
-$1,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,954 expenses = $1,954 out of pocket
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,037
Downpayment
20%
$61,940
Closing costs
1%
$3,097
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,954
Mortgage P&I
16090000%
$1,609
Property Taxes
2160000%
$216
Home Insurance
1120000%
$112
HOA
170000%
$17
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0