Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.67% first-year return on $99,879 initial cash invested.
-13.67%
Cash On Cash
3%
Cap Rate
0.49
DSCR
$3,141
Rent
-$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,141 income − $4,279 expenses = $1,138 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,141
Total Expenses
$4,279
Mortgage P&I
63%
$1,986
Property Taxes
21%
$649
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785