Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.11% first-year return on $84,045 initial cash invested.
-27.11%
Cash On Cash
-1.28%
Cap Rate
-0.21
DSCR
$0
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,899 expenses = $1,899 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,045
Downpayment
20%
$62,900
Closing costs
1%
$3,145
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,899
Mortgage P&I
15640000%
$1,564
Property Taxes
2230000%
$223
Home Insurance
1120000%
$112
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0