Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.62% first-year return on $99,879 initial cash invested.
-15.62%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$1,510
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,510 income − $2,810 expenses = $1,300 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,510
Total Expenses
$2,810
Mortgage P&I
126%
$1,910
Property Taxes
3%
$40
Home Insurance
9%
$136
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$378