Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.99% first-year return on $83,520 initial cash invested.
-28.99%
Cash On Cash
-1.88%
Cap Rate
-0.32
DSCR
$0
Rent
-$2,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,018 expenses = $2,018 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,520
Downpayment
20%
$62,400
Closing costs
1%
$3,120
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,018
Mortgage P&I
15290000%
$1,529
Property Taxes
3750000%
$375
Home Insurance
1140000%
$114
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0