Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.49% first-year return on $80,916 initial cash invested.
-26.49%
Cash On Cash
-1.15%
Cap Rate
-0.19
DSCR
$0
Rent
-$1,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,786 expenses = $1,786 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,916
Downpayment
20%
$59,920
Closing costs
1%
$2,996
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,786
Mortgage P&I
15000000%
$1,500
Property Taxes
1810000%
$181
Home Insurance
1050000%
$105
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0