Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.99% first-year return on $89,673 initial cash invested.
-26.99%
Cash On Cash
-1.2%
Cap Rate
-0.2
DSCR
$0
Rent
-$2,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,017 expenses = $2,017 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,673
Downpayment
20%
$68,260
Closing costs
1%
$3,413
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,017
Mortgage P&I
16760000%
$1,676
Property Taxes
2190000%
$219
Home Insurance
1220000%
$122
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0