Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.47% first-year return on $77,304 initial cash invested.
-26.47%
Cash On Cash
-1.22%
Cap Rate
-0.2
DSCR
$0
Rent
-$1,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,705 expenses = $1,705 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,304
Downpayment
20%
$56,480
Closing costs
1%
$2,824
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,705
Mortgage P&I
14190000%
$1,419
Property Taxes
1850000%
$185
Home Insurance
1010000%
$101
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0