Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.81% first-year return on $83,667 initial cash invested.
-24.81%
Cash On Cash
-0.69%
Cap Rate
-0.12
DSCR
$0
Rent
-$1,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,730 expenses = $1,730 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,667
Downpayment
20%
$62,540
Closing costs
1%
$3,127
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,730
Mortgage P&I
15490000%
$1,549
Property Taxes
670000%
$67
Home Insurance
1140000%
$114
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0