Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.27% first-year return on $99,690 initial cash invested.
-35.27%
Cash On Cash
-3.02%
Cap Rate
-0.5
DSCR
$0
Rent
-$2,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,930 expenses = $2,930 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,930
Mortgage P&I
19510000%
$1,951
Property Taxes
7640000%
$764
Home Insurance
1360000%
$136
HOA
790000%
$79
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0