Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.39% first-year return on $95,595 initial cash invested.
-26.39%
Cash On Cash
-0.84%
Cap Rate
-0.14
DSCR
$0
Rent
-$2,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,102 expenses = $2,102 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,595
Downpayment
20%
$73,900
Closing costs
1%
$3,695
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,102
Mortgage P&I
18440000%
$1,844
Property Taxes
1290000%
$129
Home Insurance
1290000%
$129
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0