Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.61% first-year return on $99,879 initial cash invested.
-9.61%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$2,687
Rent
-$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,687 income − $3,487 expenses = $800 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
$2,687
Total Expenses
$3,487
Mortgage P&I
73%
$1,972
Property Taxes
3%
$74
Home Insurance
5%
$136
HOA
1%
$16
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$672