Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.91% first-year return on $96,708 initial cash invested.
-25.91%
Cash On Cash
-0.81%
Cap Rate
-0.14
DSCR
$0
Rent
-$2,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,088 expenses = $2,088 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,708
Downpayment
20%
$74,960
Closing costs
1%
$3,748
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,088
Mortgage P&I
18340000%
$1,834
Property Taxes
1230000%
$123
Home Insurance
1310000%
$131
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0