Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.79% first-year return on $99,879 initial cash invested.
-7.79%
Cash On Cash
4.44%
Cap Rate
0.73
DSCR
$2,980
Rent
-$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $3,628 expenses = $648 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,980
Total Expenses
$3,628
Mortgage P&I
66%
$1,972
Property Taxes
2%
$74
Home Insurance
5%
$136
HOA
1%
$16
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745