Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.98% first-year return on $91,437 initial cash invested.
-32.98%
Cash On Cash
-2.59%
Cap Rate
-0.43
DSCR
$0
Rent
-$2,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,513 expenses = $2,513 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,437
Downpayment
20%
$69,940
Closing costs
1%
$3,497
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,513
Mortgage P&I
17590000%
$1,759
Property Taxes
6320000%
$632
Home Insurance
1220000%
$122
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0