Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.14% first-year return on $99,837 initial cash invested.
-16.14%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$1,811
Rent
-$1,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,811 income − $3,154 expenses = $1,343 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,837
Downpayment
20%
$77,940
Closing costs
1%
$3,897
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,811
Total Expenses
$3,154
Mortgage P&I
104%
$1,882
Property Taxes
15%
$267
Home Insurance
8%
$136
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$453