Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.95% first-year return on $80,643 initial cash invested.
-32.95%
Cash On Cash
-2.87%
Cap Rate
-0.48
DSCR
$0
Rent
-$2,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,214 expenses = $2,214 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,643
Downpayment
20%
$59,660
Closing costs
1%
$2,983
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,214
Mortgage P&I
15000000%
$1,500
Property Taxes
5900000%
$590
Home Insurance
1050000%
$105
HOA
190000%
$19
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0