Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.13% first-year return on $97,779 initial cash invested.
-26.13%
Cash On Cash
-1.02%
Cap Rate
-0.18
DSCR
$0
Rent
-$2,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,129
Mortgage P&I
18060000%
$1,806
Property Taxes
1900000%
$190
Home Insurance
1330000%
$133
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0