Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.06% first-year return on $99,900 initial cash invested.
-13.06%
Cash On Cash
3.59%
Cap Rate
0.55
DSCR
$3,050
Rent
-$1,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $4,137 expenses = $1,087 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,050
Total Expenses
$4,137
Mortgage P&I
70%
$2,131
Property Taxes
13%
$406
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762