Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.1% first-year return on $87,909 initial cash invested.
-29.1%
Cash On Cash
-1.67%
Cap Rate
-0.28
DSCR
$0
Rent
-$2,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,132 expenses = $2,132 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,909
Downpayment
20%
$66,580
Closing costs
1%
$3,329
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,132
Mortgage P&I
16690000%
$1,669
Property Taxes
2680000%
$268
Home Insurance
1170000%
$117
HOA
780000%
$78
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0