Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.81% first-year return on $79,803 initial cash invested.
-28.81%
Cash On Cash
-1.92%
Cap Rate
-0.33
DSCR
$0
Rent
-$1,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,916 expenses = $1,916 out of pocket
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,803
Downpayment
20%
$58,860
Closing costs
1%
$2,943
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,916
Mortgage P&I
14460000%
$1,446
Property Taxes
3650000%
$365
Home Insurance
1050000%
$105
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0