Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.6% first-year return on $89,925 initial cash invested.
-27.6%
Cash On Cash
-1.35%
Cap Rate
-0.23
DSCR
$0
Rent
-$2,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,068 expenses = $2,068 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,925
Downpayment
20%
$68,500
Closing costs
1%
$3,425
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,068
Mortgage P&I
16820000%
$1,682
Property Taxes
2660000%
$266
Home Insurance
1200000%
$120
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0