Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.19% first-year return on $99,858 initial cash invested.
-12.19%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$2,404
Rent
-$1,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,404 income − $3,418 expenses = $1,014 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,858
Downpayment
20%
$77,960
Closing costs
1%
$3,898
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,404
Total Expenses
$3,418
Mortgage P&I
80%
$1,926
Property Taxes
8%
$198
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$601