Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.86% first-year return on $99,900 initial cash invested.
-20.86%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$2,402
Rent
-$1,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $4,139 expenses = $1,737 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,402
Total Expenses
$4,139
Mortgage P&I
83%
$1,999
Property Taxes
32%
$780
Home Insurance
6%
$136
HOA
3%
$72
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600