Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.16% first-year return on $97,044 initial cash invested.
-30.16%
Cash On Cash
-1.82%
Cap Rate
-0.31
DSCR
$0
Rent
-$2,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,439 expenses = $2,439 out of pocket
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,044
Downpayment
20%
$75,280
Closing costs
1%
$3,764
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,439
Mortgage P&I
18680000%
$1,868
Property Taxes
3960000%
$396
Home Insurance
1350000%
$135
HOA
400000%
$40
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0