Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.36% first-year return on $106k initial cash invested.
-2.36%
Cash On Cash
6.08%
Cap Rate
0.99
DSCR
$4,816
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,816 income − $5,024 expenses = $208 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,816
Total Expenses
$5,024
Mortgage P&I
41%
$1,992
Property Taxes
10%
$501
Home Insurance
3%
$136
HOA
2%
$83
Property Management
15%
$722
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,204