Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.93% first-year return on $82,092 initial cash invested.
-30.93%
Cash On Cash
-2.23%
Cap Rate
-0.37
DSCR
$0
Rent
-$2,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,116 expenses = $2,116 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,092
Downpayment
20%
$61,040
Closing costs
1%
$3,052
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,116
Mortgage P&I
15500000%
$1,550
Property Taxes
4860000%
$486
Home Insurance
800000%
$80
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0