Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.21% first-year return on $99,837 initial cash invested.
-17.21%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$1,877
Rent
-$1,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,877 income − $3,309 expenses = $1,432 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,877
Total Expenses
$3,309
Mortgage P&I
105%
$1,975
Property Taxes
15%
$280
Home Insurance
7%
$140
HOA
1%
$13
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$469