Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.41% first-year return on $99,879 initial cash invested.
-26.41%
Cash On Cash
-0.7%
Cap Rate
-0.11
DSCR
$0
Rent
-$2,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,198 expenses = $2,198 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
$0
Total Expenses
$2,198
Mortgage P&I
19720000%
$1,972
Property Taxes
740000%
$74
Home Insurance
1360000%
$136
HOA
160000%
$16
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0