Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.49% first-year return on $99,879 initial cash invested.
-17.49%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$1,931
Rent
-$1,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,931 income − $3,387 expenses = $1,456 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
$1,931
Total Expenses
$3,387
Mortgage P&I
100%
$1,937
Property Taxes
17%
$332
Home Insurance
7%
$131
HOA
3%
$60
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$483