Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.37% first-year return on $91,920 initial cash invested.
-25.37%
Cash On Cash
-0.57%
Cap Rate
-0.09
DSCR
$0
Rent
-$1,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,943 expenses = $1,943 out of pocket
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,920
Downpayment
20%
$70,400
Closing costs
1%
$3,520
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,943
Mortgage P&I
17770000%
$1,777
Property Taxes
430000%
$43
Home Insurance
1230000%
$123
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0