Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.67% first-year return on $99,879 initial cash invested.
-7.67%
Cash On Cash
4.7%
Cap Rate
0.75
DSCR
$3,498
Rent
-$638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,498 income − $4,136 expenses = $638 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,498
Total Expenses
$4,136
Mortgage P&I
58%
$2,025
Property Taxes
8%
$296
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874