Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.41% first-year return on $98,850 initial cash invested.
-27.41%
Cash On Cash
-0.92%
Cap Rate
-0.15
DSCR
$0
Rent
-$2,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,258 expenses = $2,258 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,258
Mortgage P&I
19640000%
$1,964
Property Taxes
1590000%
$159
Home Insurance
1350000%
$135
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0