Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.75% first-year return on $99,690 initial cash invested.
-9.75%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$3,162
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $3,972 expenses = $810 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,162
Total Expenses
$3,972
Mortgage P&I
60%
$1,911
Property Taxes
10%
$324
Home Insurance
4%
$136
HOA
3%
$85
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790