Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.69% first-year return on $98,577 initial cash invested.
-28.69%
Cash On Cash
-1.35%
Cap Rate
-0.22
DSCR
$0
Rent
-$2,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,357 expenses = $2,357 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,577
Downpayment
20%
$76,740
Closing costs
1%
$3,837
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,357
Mortgage P&I
19250000%
$1,925
Property Taxes
2960000%
$296
Home Insurance
1360000%
$136
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0