Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.48% first-year return on $86,922 initial cash invested.
-26.48%
Cash On Cash
-0.91%
Cap Rate
-0.15
DSCR
$0
Rent
-$1,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,918 expenses = $1,918 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,922
Downpayment
20%
$65,640
Closing costs
1%
$3,282
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,918
Mortgage P&I
16680000%
$1,668
Property Taxes
1340000%
$134
Home Insurance
1160000%
$116
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0