Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.37% first-year return on $94,293 initial cash invested.
-27.37%
Cash On Cash
-1.05%
Cap Rate
-0.17
DSCR
$0
Rent
-$2,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,151 expenses = $2,151 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,293
Downpayment
20%
$72,660
Closing costs
1%
$3,633
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,151
Mortgage P&I
18320000%
$1,832
Property Taxes
1890000%
$189
Home Insurance
1300000%
$130
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0