Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.95% first-year return on $93,879 initial cash invested.
-6.95%
Cash On Cash
4.96%
Cap Rate
0.8
DSCR
$3,317
Rent
-$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,317 income − $3,861 expenses = $544 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,317
Total Expenses
$3,861
Mortgage P&I
61%
$2,023
Property Taxes
3%
$84
Home Insurance
4%
$136
HOA
1%
$25
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829