Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.9% first-year return on $93,138 initial cash invested.
-33.9%
Cash On Cash
-2.84%
Cap Rate
-0.48
DSCR
$0
Rent
-$2,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,631 expenses = $2,631 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,138
Downpayment
20%
$71,560
Closing costs
1%
$3,578
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,631
Mortgage P&I
17830000%
$1,783
Property Taxes
2810000%
$281
Home Insurance
1300000%
$130
HOA
4370000%
$437
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0