Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.84% first-year return on $99,879 initial cash invested.
-6.84%
Cash On Cash
4.6%
Cap Rate
0.77
DSCR
$3,260
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,260 income − $3,829 expenses = $569 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,260
Total Expenses
$3,829
Mortgage P&I
59%
$1,932
Property Taxes
6%
$197
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$815