Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.55% first-year return on $83,814 initial cash invested.
-28.55%
Cash On Cash
-1.45%
Cap Rate
-0.23
DSCR
$0
Rent
-$1,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,994 expenses = $1,994 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,814
Downpayment
20%
$62,680
Closing costs
1%
$3,134
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,994
Mortgage P&I
16150000%
$1,615
Property Taxes
2670000%
$267
Home Insurance
1120000%
$112
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0