Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.29% first-year return on $92,802 initial cash invested.
-28.29%
Cash On Cash
-1.17%
Cap Rate
-0.19
DSCR
$0
Rent
-$2,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,188 expenses = $2,188 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,802
Downpayment
20%
$71,240
Closing costs
1%
$3,562
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,188
Mortgage P&I
18420000%
$1,842
Property Taxes
1160000%
$116
Home Insurance
1250000%
$125
HOA
1050000%
$105
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0