Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -39.81% first-year return on $58,780 initial cash invested.
-39.81%
Cash On Cash
-2.2%
Cap Rate
-0.36
DSCR
$0
Rent
-$1,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,950 expenses = $1,950 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,780
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$0
Total Expenses
$1,950
Mortgage P&I
14370000%
$1,437
Property Taxes
4430000%
$443
Home Insurance
700000%
$70
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0