Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28% first-year return on $99,291 initial cash invested.
-28%
Cash On Cash
-1.16%
Cap Rate
-0.19
DSCR
$0
Rent
-$2,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,317 expenses = $2,317 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,291
Downpayment
20%
$77,420
Closing costs
1%
$3,871
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,317
Mortgage P&I
19440000%
$1,944
Property Taxes
2240000%
$224
Home Insurance
1490000%
$149
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0