Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.67% first-year return on $85,725 initial cash invested.
-30.67%
Cash On Cash
-2.19%
Cap Rate
-0.37
DSCR
$0
Rent
-$2,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,191 expenses = $2,191 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,725
Downpayment
20%
$64,500
Closing costs
1%
$3,225
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,191
Mortgage P&I
16020000%
$1,602
Property Taxes
4760000%
$476
Home Insurance
1130000%
$113
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0