Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.38% first-year return on $95,763 initial cash invested.
-28.38%
Cash On Cash
-1.5%
Cap Rate
-0.26
DSCR
$0
Rent
-$2,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,763
Downpayment
20%
$74,060
Closing costs
1%
$3,703
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,265
Mortgage P&I
18010000%
$1,801
Property Taxes
3290000%
$329
Home Insurance
1350000%
$135
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0