Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.8% first-year return on $94,146 initial cash invested.
-24.8%
Cash On Cash
-0.51%
Cap Rate
-0.09
DSCR
$0
Rent
-$1,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,946 expenses = $1,946 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,146
Downpayment
20%
$72,520
Closing costs
1%
$3,626
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,946
Mortgage P&I
17930000%
$1,793
Property Taxes
190000%
$19
Home Insurance
1340000%
$134
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0