Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -40.3% first-year return on $92,613 initial cash invested.
-40.3%
Cash On Cash
-4.55%
Cap Rate
-0.76
DSCR
$0
Rent
-$3,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,110 expenses = $3,110 out of pocket
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,613
Downpayment
20%
$71,060
Closing costs
1%
$3,553
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,110
Mortgage P&I
17630000%
$1,763
Property Taxes
7710000%
$771
Home Insurance
1280000%
$128
HOA
4480000%
$448
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0