Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.94% first-year return on $88,539 initial cash invested.
-30.94%
Cash On Cash
-2.26%
Cap Rate
-0.38
DSCR
$0
Rent
-$2,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,283 expenses = $2,283 out of pocket
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,539
Downpayment
20%
$67,180
Closing costs
1%
$3,359
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,283
Mortgage P&I
16500000%
$1,650
Property Taxes
5190000%
$519
Home Insurance
1140000%
$114
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0