Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.45% first-year return on $95,637 initial cash invested.
-26.45%
Cash On Cash
-0.99%
Cap Rate
-0.17
DSCR
$0
Rent
-$2,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,108 expenses = $2,108 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,637
Downpayment
20%
$73,940
Closing costs
1%
$3,697
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,108
Mortgage P&I
18020000%
$1,802
Property Taxes
1750000%
$175
Home Insurance
1310000%
$131
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0