Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.87% first-year return on $99,879 initial cash invested.
-6.87%
Cash On Cash
4.51%
Cap Rate
0.77
DSCR
$3,109
Rent
-$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,109 income − $3,681 expenses = $572 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,109
Total Expenses
$3,681
Mortgage P&I
62%
$1,913
Property Taxes
4%
$113
Home Insurance
5%
$142
HOA
1%
$22
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777