Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.66% first-year return on $90,303 initial cash invested.
-29.66%
Cash On Cash
-1.55%
Cap Rate
-0.25
DSCR
$0
Rent
-$2,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,232 expenses = $2,232 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,303
Downpayment
20%
$68,860
Closing costs
1%
$3,443
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,232
Mortgage P&I
17860000%
$1,786
Property Taxes
3270000%
$327
Home Insurance
1190000%
$119
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0