Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.26% first-year return on $94,650 initial cash invested.
-28.26%
Cash On Cash
-1.36%
Cap Rate
-0.23
DSCR
$0
Rent
-$2,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,229 expenses = $2,229 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,229
Mortgage P&I
18160000%
$1,816
Property Taxes
2850000%
$285
Home Insurance
1280000%
$128
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0