Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.05% first-year return on $82,911 initial cash invested.
-31.05%
Cash On Cash
-2.29%
Cap Rate
-0.38
DSCR
$0
Rent
-$2,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,145 expenses = $2,145 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,911
Downpayment
20%
$61,820
Closing costs
1%
$3,091
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,145
Mortgage P&I
15540000%
$1,554
Property Taxes
4780000%
$478
Home Insurance
1080000%
$108
HOA
50000%
$5
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0