Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.73% first-year return on $91,500 initial cash invested.
-28.73%
Cash On Cash
-1.65%
Cap Rate
-0.28
DSCR
$0
Rent
-$2,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,191 expenses = $2,191 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,191
Mortgage P&I
17090000%
$1,709
Property Taxes
3600000%
$360
Home Insurance
1220000%
$122
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0