Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.92% first-year return on $87,951 initial cash invested.
-25.92%
Cash On Cash
-0.98%
Cap Rate
-0.17
DSCR
$0
Rent
-$1,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,900 expenses = $1,900 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,951
Downpayment
20%
$66,620
Closing costs
1%
$3,331
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,900
Mortgage P&I
16270000%
$1,627
Property Taxes
1540000%
$154
Home Insurance
1190000%
$119
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0