Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.72% first-year return on $96,135 initial cash invested.
-27.72%
Cash On Cash
-1.83%
Cap Rate
-0.31
DSCR
$0
Rent
-$2,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,135
Downpayment
20%
$68,700
Closing costs
1%
$3,435
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$0
Total Expenses
$2,221
Mortgage P&I
16980000%
$1,698
Property Taxes
3720000%
$372
Home Insurance
1220000%
$122
HOA
290000%
$29
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0