Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.54% first-year return on $79,005 initial cash invested.
-29.54%
Cash On Cash
-2.07%
Cap Rate
-0.35
DSCR
$0
Rent
-$1,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,945 expenses = $1,945 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,005
Downpayment
20%
$58,100
Closing costs
1%
$2,905
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,945
Mortgage P&I
14440000%
$1,444
Property Taxes
3980000%
$398
Home Insurance
1030000%
$103
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0