Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.07% first-year return on $86,229 initial cash invested.
-26.07%
Cash On Cash
-0.71%
Cap Rate
-0.11
DSCR
$0
Rent
-$1,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,873 expenses = $1,873 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,873
Mortgage P&I
16800000%
$1,680
Property Taxes
770000%
$77
Home Insurance
1160000%
$116
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0