Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.01% first-year return on $98,325 initial cash invested.
-33.01%
Cash On Cash
-2.48%
Cap Rate
-0.41
DSCR
$0
Rent
-$2,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,705 expenses = $2,705 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,325
Downpayment
20%
$76,500
Closing costs
1%
$3,825
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,705
Mortgage P&I
19130000%
$1,913
Property Taxes
6460000%
$646
Home Insurance
1190000%
$119
HOA
270000%
$27
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0