Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.61% first-year return on $95,889 initial cash invested.
-30.61%
Cash On Cash
-2.04%
Cap Rate
-0.35
DSCR
$0
Rent
-$2,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,446 expenses = $2,446 out of pocket
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,889
Downpayment
20%
$74,180
Closing costs
1%
$3,709
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,446
Mortgage P&I
18140000%
$1,814
Property Taxes
5020000%
$502
Home Insurance
1300000%
$130
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0