Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.8% first-year return on $99,900 initial cash invested.
-18.8%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$2,702
Rent
-$1,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $4,267 expenses = $1,565 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,702
Total Expenses
$4,267
Mortgage P&I
71%
$1,925
Property Taxes
34%
$909
Home Insurance
5%
$136
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676