Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.19% first-year return on $96,120 initial cash invested.
-26.19%
Cash On Cash
-1.01%
Cap Rate
-0.18
DSCR
$0
Rent
-$2,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,098 expenses = $2,098 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,120
Downpayment
20%
$74,400
Closing costs
1%
$3,720
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,098
Mortgage P&I
17840000%
$1,784
Property Taxes
1860000%
$186
Home Insurance
1280000%
$128
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0