Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.29% first-year return on $90,051 initial cash invested.
-28.29%
Cash On Cash
-1.45%
Cap Rate
-0.24
DSCR
$0
Rent
-$2,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,123 expenses = $2,123 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,051
Downpayment
20%
$68,620
Closing costs
1%
$3,431
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,123
Mortgage P&I
17080000%
$1,708
Property Taxes
2570000%
$257
Home Insurance
1580000%
$158
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0