Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.23% first-year return on $80,475 initial cash invested.
-30.23%
Cash On Cash
-2.17%
Cap Rate
-0.36
DSCR
$0
Rent
-$2,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,027 expenses = $2,027 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,475
Downpayment
20%
$59,500
Closing costs
1%
$2,975
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,027
Mortgage P&I
14880000%
$1,488
Property Taxes
4340000%
$434
Home Insurance
1050000%
$105
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0