Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.66% first-year return on $95,154 initial cash invested.
-27.66%
Cash On Cash
-1.08%
Cap Rate
-0.18
DSCR
$0
Rent
-$2,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,193 expenses = $2,193 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,154
Downpayment
20%
$73,480
Closing costs
1%
$3,674
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,193
Mortgage P&I
18610000%
$1,861
Property Taxes
1990000%
$199
Home Insurance
1330000%
$133
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0