Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.99% first-year return on $99,879 initial cash invested.
-6.99%
Cash On Cash
4.83%
Cap Rate
0.78
DSCR
$3,326
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,326 income − $3,908 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,326
Total Expenses
$3,908
Mortgage P&I
61%
$2,018
Property Taxes
4%
$136
Home Insurance
4%
$136
HOA
1%
$21
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832