Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.36% first-year return on $95,553 initial cash invested.
-32.36%
Cash On Cash
-2.39%
Cap Rate
-0.4
DSCR
$0
Rent
-$2,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,577 expenses = $2,577 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,553
Downpayment
20%
$73,860
Closing costs
1%
$3,693
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,577
Mortgage P&I
18430000%
$1,843
Property Taxes
6050000%
$605
Home Insurance
1290000%
$129
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0