Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.98% first-year return on $88,686 initial cash invested.
-26.98%
Cash On Cash
-1.19%
Cap Rate
-0.2
DSCR
$0
Rent
-$1,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,994 expenses = $1,994 out of pocket
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,686
Downpayment
20%
$67,320
Closing costs
1%
$3,366
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,994
Mortgage P&I
16600000%
$1,660
Property Taxes
1830000%
$183
Home Insurance
1260000%
$126
HOA
250000%
$25
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0