Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.37% first-year return on $97,590 initial cash invested.
-28.37%
Cash On Cash
-1.15%
Cap Rate
-0.19
DSCR
$0
Rent
-$2,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,307 expenses = $2,307 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,307
Mortgage P&I
19450000%
$1,945
Property Taxes
2290000%
$229
Home Insurance
1330000%
$133
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0