Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.06% first-year return on $90,450 initial cash invested.
-28.06%
Cash On Cash
-1.27%
Cap Rate
-0.21
DSCR
$0
Rent
-$2,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,115 expenses = $2,115 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,115
Mortgage P&I
17510000%
$1,751
Property Taxes
2430000%
$243
Home Insurance
1210000%
$121
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0