Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.99% first-year return on $85,326 initial cash invested.
-27.99%
Cash On Cash
-1.35%
Cap Rate
-0.22
DSCR
$0
Rent
-$1,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,990 expenses = $1,990 out of pocket
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,326
Downpayment
20%
$64,120
Closing costs
1%
$3,206
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,990
Mortgage P&I
16280000%
$1,628
Property Taxes
2480000%
$248
Home Insurance
1140000%
$114
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0