Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.81% first-year return on $96,477 initial cash invested.
-25.81%
Cash On Cash
-0.69%
Cap Rate
-0.11
DSCR
$0
Rent
-$2,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,075 expenses = $2,075 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,477
Downpayment
20%
$74,740
Closing costs
1%
$3,737
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,075
Mortgage P&I
18610000%
$1,861
Property Taxes
810000%
$81
Home Insurance
1330000%
$133
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0