Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.42% first-year return on $84,087 initial cash invested.
-26.42%
Cash On Cash
-1.02%
Cap Rate
-0.17
DSCR
$0
Rent
-$1,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,851 expenses = $1,851 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,087
Downpayment
20%
$62,940
Closing costs
1%
$3,147
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,851
Mortgage P&I
15830000%
$1,583
Property Taxes
1530000%
$153
Home Insurance
1150000%
$115
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0