Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.17% first-year return on $93,879 initial cash invested.
-16.17%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$2,003
Rent
-$1,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,003 income − $3,268 expenses = $1,265 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,003
Total Expenses
$3,268
Mortgage P&I
95%
$1,905
Property Taxes
8%
$170
Home Insurance
7%
$136
HOA
5%
$96
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$501