Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.16% first-year return on $99,963 initial cash invested.
-13.16%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$3,023
Rent
-$1,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,023 income − $4,119 expenses = $1,096 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,963
Downpayment
20%
$78,060
Closing costs
1%
$3,903
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,023
Total Expenses
$4,119
Mortgage P&I
65%
$1,958
Property Taxes
19%
$570
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756