Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.44% first-year return on $97,590 initial cash invested.
-32.44%
Cash On Cash
-2.37%
Cap Rate
-0.4
DSCR
$0
Rent
-$2,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,638 expenses = $2,638 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,638
Mortgage P&I
18880000%
$1,888
Property Taxes
6170000%
$617
Home Insurance
1330000%
$133
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0