Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.43% first-year return on $87,657 initial cash invested.
-26.43%
Cash On Cash
-1.16%
Cap Rate
-0.2
DSCR
$0
Rent
-$1,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,931 expenses = $1,931 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,657
Downpayment
20%
$66,340
Closing costs
1%
$3,317
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,931
Mortgage P&I
16090000%
$1,609
Property Taxes
1960000%
$196
Home Insurance
1190000%
$119
HOA
70000%
$7
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0