Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.59% first-year return on $99,879 initial cash invested.
-20.59%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$1,902
Rent
-$1,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $3,616 expenses = $1,714 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
$1,902
Total Expenses
$3,616
Mortgage P&I
101%
$1,915
Property Taxes
34%
$646
Home Insurance
7%
$136
HOA
0%
$6
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476