Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.49% first-year return on $93,159 initial cash invested.
-32.49%
Cash On Cash
-2.43%
Cap Rate
-0.4
DSCR
$0
Rent
-$2,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,522 expenses = $2,522 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,159
Downpayment
20%
$71,580
Closing costs
1%
$3,579
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,522
Mortgage P&I
17960000%
$1,796
Property Taxes
5760000%
$576
Home Insurance
1290000%
$129
HOA
210000%
$21
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0