Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.35% first-year return on $99,963 initial cash invested.
-13.35%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$2,520
Rent
-$1,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,520 income − $3,632 expenses = $1,112 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,963
Downpayment
20%
$78,060
Closing costs
1%
$3,903
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,520
Total Expenses
$3,632
Mortgage P&I
77%
$1,938
Property Taxes
14%
$349
Home Insurance
5%
$135
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630