Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.87% first-year return on $92,508 initial cash invested.
-25.87%
Cash On Cash
-0.86%
Cap Rate
-0.15
DSCR
$0
Rent
-$1,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,994 expenses = $1,994 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,508
Downpayment
20%
$70,960
Closing costs
1%
$3,548
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,994
Mortgage P&I
17400000%
$1,740
Property Taxes
1280000%
$128
Home Insurance
1260000%
$126
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0