Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.64% first-year return on $98,409 initial cash invested.
-34.64%
Cash On Cash
-2.95%
Cap Rate
-0.5
DSCR
$0
Rent
-$2,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,841 expenses = $2,841 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,409
Downpayment
20%
$76,580
Closing costs
1%
$3,829
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,841
Mortgage P&I
19000000%
$1,900
Property Taxes
6680000%
$668
Home Insurance
1360000%
$136
HOA
1370000%
$137
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0