Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.54% first-year return on $98,850 initial cash invested.
-28.54%
Cash On Cash
-1.57%
Cap Rate
-0.27
DSCR
$0
Rent
-$2,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,351
Mortgage P&I
18460000%
$1,846
Property Taxes
3700000%
$370
Home Insurance
1350000%
$135
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0