Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.25% first-year return on $99,899 initial cash invested.
-14.25%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$2,221
Rent
-$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,221 income − $3,407 expenses = $1,186 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,899
Downpayment
20%
$77,999
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,221
Total Expenses
$3,407
Mortgage P&I
88%
$1,954
Property Taxes
10%
$218
Home Insurance
6%
$136
HOA
1%
$33
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$555