Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.53% first-year return on $93,390 initial cash invested.
-30.53%
Cash On Cash
-1.95%
Cap Rate
-0.33
DSCR
$0
Rent
-$2,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,376 expenses = $2,376 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,376
Mortgage P&I
17920000%
$1,792
Property Taxes
4580000%
$458
Home Insurance
1260000%
$126
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0