Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.17% first-year return on $99,900 initial cash invested.
-5.17%
Cash On Cash
5%
Cap Rate
0.85
DSCR
$3,641
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,900
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,641
Total Expenses
$4,071
Mortgage P&I
52%
$1,910
Property Taxes
7%
$255
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910