Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.83% first-year return on $95,721 initial cash invested.
-30.83%
Cash On Cash
-1.98%
Cap Rate
-0.33
DSCR
$0
Rent
-$2,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,459 expenses = $2,459 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,721
Downpayment
20%
$74,020
Closing costs
1%
$3,701
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,459
Mortgage P&I
18470000%
$1,847
Property Taxes
4790000%
$479
Home Insurance
1330000%
$133
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0